Elk Grove Community/Senior CenterFeasibility Study
City of Elk GroveSenior Center of Elk Grove
DRAFT July 2016
13
1 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
ACKNOWLEDGEMENTS
S E N I O R C E N T E R O F E L K G R O V E A N D C I T Y O F E L K G R O V E P A R T I C I P A N T S
The Senior Center of Elk Grove Feasibility Study is built on the input and generous contributions of many SCEG, City, and community participants.
P R O J E C T M A N A G E M E N T T E A M
Laura Gill, City of Elk Grove, City Manager
Jason Behrmann, City of Elk Grove, Assistant City Manager
Christopher Jordan, City of Elk Grove, Assistant to the City Manager
Sarah Bontrager, City of Elk Grove, Housing and Public Services Manager
Alvin Wong, Willdan Engineering, City of Elk Grove, City Architect & Project Manager
S E N I O R C E N T E R O F E L K G R O V E B O A R D O F D I R E C T O R S & S TA F F
Dick Beymer, Senior Center of Elk Grove Board of Directors, President
Dan Lawrence, Senior Center of Elk Grove Board of Directors, Vice President
Diane Lehner, Senior Center of Elk Grove Board of Directors, Secretary
Nick Soberanis, Senior Center of Elk Grove Board of Directors, Treasurer
Jon Colton, Senior Center of Elk Grove Board of Directors, Director at Large
Ken Frieze, Senior Center of Elk Grove Board of Directors, Director at Large
Linda Gunn, Senior Center of Elk Grove Board of Directors, Director at Large
Elaine Horton, Senior Center of Elk Grove Board of Directors, Director at Large
Paula Maita, Senior Center of Elk Grove Board of Directors, Director at Large
Jim Parino, Senior Center of Elk Grove Board of Directors, Past President
Kay Powell, Senior Center of Elk Grove Board of Directors, Director at Large
Charles Shanks, Senior Center of Elk Grove Board of Directors, Director at Large
Robert Trigg, Senior Center of Elk Grove Board of Directors, Director at Large
Sarah Bontrager, Senior Center of Elk Grove Board of Directors, City of Elk Grove Representative
Michelle Orrock, Senior Center of Elk Grove Board of Directors, Cosumnes Community Services District
Pat Beal, Senior Center of Elk Grove, Executive Director
14
TABLE OF CONTENTS
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 2
F E A S I B I L I T Y S T U D Y P R O C E S S
E X E C U T I V E R E P O R T
Introduction Needs Assessment Design Vision Program Vision Site Analysis Site Strategy Operations Cost Model ConclusionF E A S I B I L I T Y S T U D Y D O C U M E N T S
3
5
3 9
15
3 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
PROCESS
F E A S I B I L I T Y S T U D Y P R O C E S S
The Community/Senior Center Feasibility Study defines an appropriate programmatic and site strategy to fulfill the vision of a new senior facility in Elk Grove. The recommendations of the feasibility study are based on analyzing the needs of the senior community, best practices, and future trends of senior center centers, as well as the input of the community-at-large.
The analysis and recommendations of the feasibility study have been developed with the City of Elk Grove and the SCEG through an engaging, open, and participatory process. This feasibility study report outlines and defines the parameters of the project, creating a pragmatic, implementable strategy that responds to the needs and goals of the community.
F E A S I B I L I T Y S T U D Y P A R T I C I P A N T G R O U P S
P R O J E C T M A N A G E M E N T T E A M ( P M T ) :
The Project Management Team (PMT) was composed of staff and board members of the Senior Center of Elk Grove; City staff including the Assistant City Manager, the Assistant to the City Manager, the Housing and Public Services Manager, and the City’s Project Manager; as well as the project architects and consultants, Group 4 Architecture, Research + Planning and The Sports Management Group. The PMT met regularly to develop initial program, building, site, and parking options that were reviewed with constituent groups including the Senior Center of Elk Grove Board, and the City of Elk Grove Building and Planning Departments.
C O M M U N I T Y- A T- L A R G E :
The PMT initially engaged the community to assist in developing the needs assessment and to develop the proposed building program. This outreach was facilitated through a public meetings and community kiosks at two large community events in Elk Grove and at a community meeting for the Civic Center Master Plan. Additionally, the recommended building program, proposed conceptual site and building design were reviewed with the SCEG Board on June 28, 2016 and the Elk Grove City Council on July 13, 2016. The following is a summary of the public meetings:
May 2-3, 2015: Community Kiosk at the Elk Grove Western Festival June 3, 2015: Community Kiosk at SCEG Senior Day in the ParkJanuary 13, 2016: Elk Grove City CouncilMay 4, 2016: Community Meeting at the City Council Chambers June 16, 2016: Elk Grove Planning CommissionJuly 13, 2016: Elk Grove City Council
PMT project and process goals
Community kiosk at Senior Center of Elk Grove Senior Day in the
Park
Zumba class at SCEG Senior Day in the Park
16
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 4
PROCESS
Prior to the Feasibility Study, the Senior Center of Elk Grove with the assistance of the City of Elk Grove created a survey that collected information on community member current usage of their facility, demographics, and programs and services they would like to see incorporated into a future facility. The survey was issued both in print and online to the residents of Elk Grove and members of the Senior Center, and other regional senior communities. In total, the survey collected 212 responses.
Combining the online survey results with the total participants from the various outreach events, 444 community members responded.
T E C H N I C A L M E E T I N G S :
Technical Meetings were conducted by the PMT throughout the feasibility study process. The PMT met with the Elk Grove Planning Department staff members to discuss initial parking, zoning, and development strategies for the project site.
MARCH2016 APRIL MAY JULYJUNE
PROGRAM + SITE OPTIONS
NEEDS ASSESSMENT
CONCEPTUAL BUILDING AND SITE DESIGN AND FINAL REPORT
2
NTP
FINAL FEASIBILITY STUDY
SCEG BOARD PRESENTATION
PUBLIC OUTREACH
MASTER PLAN MEETINGS
Community Meeting
Senior Center of Elk Grove (SCEG) Engagement
BAT BAT BAT
1 2 3
CITY OF ELK GROVECOMMUNITY/SENIOR CENTER FEASIBILITY STUDY — 2016 WORK PLAN
• Review City provided information
• Collect project information, existing recreation community meeting rooms/social halls
• Summarize Community Demographic information and projections
• Update facility rental information
• Research and document precedents
• Update matrix of existing community spaces
• Conduct market and programming research
• Summary market analysis (update AECOM report information)
• Summary Community Center programming opportunities
PROJECT MANAGEMENT TEAM
• Update Site Analysis
• Develop a building and site program
• Program and plan review (TSMG)
• Develop two draft building and site options
• Develop Draft Evaluation Criteria and Analysis
• Develop Preliminary Costs Model
• Facilitate selection of the preferred option
• Operational and financial plan (TSMG)
• Refine preferred conceptual options
• Refine preferred site design
• Refine costs model for preferred option
• Prepare summary presentation and Draft Report
• Prepare Final Report
• Conduct Community Meeting
• Present to Senior Center of Elk Grove Board
31 4 5
Preliminary Demographic, Program + Market AnalysisKickoff
Site + Building Program Options
Preferred Site + Building Design
Final Report + Presentation
July 13 – City Council
Project graphic schedule
17
5 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
Elk Grove Regional Park
Elk Grove Public Library
Participants in the SCEG Aerobics Class
Existing Senior Center of Elk Grove
I N T R O D U C T I O N
The City of Elk Grove is the second largest municipality in the Sacramento metropolitan area with a current population of about 168,000. Elk Grove was a rural, unincorporated community until a suburban building boom in the 1980s propelled it to incorporation in 2000, and to earn the title of the fastest growing city in the United States in 2004. Elk Grove continues to grow today, and the City has begun prioritizing the construction of new community facilities in order to serve the increasing population. The Cosumnes Community Services District, known as CCSD, serves as the parks and recreation service provider in Elk Grove and works with the City to manage and expand recreation services as deemed appropriate.
Currently a primary area of focus for the City is the development of Civic Center South property. Located near the geographic center of Elk Grove, this 76-acre plot of undeveloped land is envisioned to become the new civic and community hub of the city. The City is in the process of planning and developing new community facilities that will serve the entire population of Elk Grove, including a new aquatics facility, a veterans memorial hall, a community/senior center, a library and cultural arts facility, a children’s museum, a nature center and a large community park.
This report, the City of Elk Grove Community/Senior Center Feasibility Study, focuses specifically on the proposed new shared Community/Senior Center that will be built by the City of Elk Grove and provide space for shared operations with the Senior Center of Elk Grove.
The Senior Center of Elk Grove (SCEG) is an independent 501c3 non-profit organization dedicated to serving Elk Grove’s senior citizens. The SCEG is currently the only non-private provider of senior programming within the City of Elk Grove. Founded in 1980, the current senior center was originally built on land owned by the CCSD at 8830 Sharkey Avenue; eventually SCEG transferred ownership of the building to the CCSD and since then has leased it for $1 per year. Since the facility was built, the building has seen multiple additions to address the growing needs of an ever-expanding senior community. The current senior center stands at 11,850 square feet and, due to site constraints, can no longer expand to address increased demand in programming and services.
A 2010 Market Analysis Study, completed by ERA|AECOM for the Civic Center and Community Park area, identified a city-wide need for a new community center. The City deemed the Senior Center of Elk Grove to be an appropriate partner organization to help meet that need and the City is partnering with SCEG to plan for a new facility, partially funded and operated by SCEG, at the Civic Center site. Also identified in the market analysis was the need for a large, high-quality rental facility in the City. The ideal space would accommodate well in excess of 300 people in a dining configuration and be designed as an attractive event space with the appropriate support spaces and infrastructure to host a wide variety of events.
18
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 6
Map of Elk Grove, Google
In order to better understand the facility needs, develop a conceptual building program and site strategy, and get an understanding of the facility cost, Group 4 Architecture Research + Planning was contracted to complete a feasibility study for a City-owned senior center facility, to be fully operated by the SCEG. Beginning in April 2015, Group 4 commenced an eight-month collaborative process with the SCEG Building Committee, the City of Elk Grove, and members of the senior community to formulate a vision for a new senior center that would meet the needs of the community now and well into the future.
In late 2015, circumstances arose that prompted the City to re-envision the plan for the Civic Center South site, including all the planned facilities. Early in 2016, Group 4 and SWA were contracted to work on the re-envisioning of the overall site master plan. At this time Group 4 was also tasked with adapting the feasibility study to conceptualize a community/senior center where SCEG would operate dedicated space and the City would operate a large rental hall to accommodate the still unmet need identified in the ERA|AECOM study. The feasibility study restarted and a similar process of collaboration between the City, SCEG, Group 4, and The Sports Management Group reimagined the facility concurrently with the new site master plan. The result is a facility that takes advantage of its site and adjacent facilities, provides a much needed community asset to the entire population of Elk Grove, and meets the anticipated current and future needs of the SCEG and the Elk Grove seniors it serves.
19
7 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
N E E D S A S S E S S M E N T
Elk Grove’s current Senior Center is 11,850 square feet and has long been undersized for the community. In order to understand the facility needs and prepare for the feasibility study, in early 2015, the City of Elk Grove and the SCEG conducted a demographic and membership study, completed a senior resident survey, and compiled data and best practices from over 20 senior centers in California. Some key points from the study and surveys include:
The Senior Center currently has over 1,600 members.
The 50+ age population of Elk Grove is around 39,450 (2012).
The 65+ age population of Elk Grove is around 13,300 (2012).
More than 12% of current SCEG members are under the age of 65.
72% of SCEG members are Elk Grove residents.
There is a strong desire in the senior community for more active, social, educational, and creative programming.
The senior center is undersized relative to other centers serving both smaller and similar-sized senior populations.
The majority of senior centers in California are owned and operated by city, special district, or county government entities; SCEG is one of only a handful of privately owned centers.
Map of SCEG survey respondents from 2015 senior resident survey
Chart 1: Results of senior resident survey: Method of transportation
to and from the SCEG
Chart 2: Results of senior resident survey: Attendance if the SCEG moved to the Civic Center site
Table 1: Elk Grove senior population by age group (2012)
ELK GROVE SENIOR POPULATION AND SENIOR CENTER MEMBERSAGE RANGE CITY OF ELK GROVE PERCENTAGE OF
TOTAL SENIORSPERCENTAGE OFTOTAL MEMBERS
SENIOR CENTERMEMBERS
50 TO 54 YEARS 11,238 28% 17 1%55 TO 59 YEARS 8,515 22% 45 3%60 TO 64 YEARS 6,374 16% 131 9%65 TO 69 YEARS 4042 10% 235 16%70 TO 74 YEARS 3,456 9% 334 23%75 TO 79 YEARS 2,238 6% 260 18%80 TO 84 YEARS 2,029 5% 246 17%85 YEARS AND OVER 1,558 4% 199 14%
PROJECTED NEW FACILITY INCOME PROJECTED NEW FACILITY EXPENSESALLOCATION DOLLARS
ACTIVITIES AND PROGRAMS $70,000DONATIONS $20,000TRAVEL $125,000FUNDRAISING $55,000GRANTS AND CONTRACTS $100,000MEMBERSHIP DUES $45,000RENTAL INCOME $0
OTHER INCOME $10,000
ALLOCATION DOLLARS
$140,000
$82,000
$10,000
$5,000
$105,000
$20,000
$43,000
$20,000
TOTAL $425,000 TOTAL $425,000
PROJECT BUDGET
CONSTRUCTION DOLLARS
TOTAL HARD COST BUDGET $17,917,000
SITE DEVELOPMENT (UTILITIES, SOFT & HARD SCAPE) $1,267,000NEW BUILDING $13,528,000
SUBTOTAL - BUILDING AND SITE CONSTRUCTION $14,795,000
ESCALATION (TO 03/2018) AND CONTINGENCY (10%)
SUBTOTAL - ESCALATION AND CONTINGENCY $3,122,000
PROFESSIONAL FEES - DESIGN, CONSTRUCTION MANAGEMENT, PERMITS, FEES
TOTAL CONSTRUCTION SOFT COST BUDGET $3,760,000
TOTAL PROJECT CONSTRUCTION BUDGET $21,667,000
TOTAL PROJECT FF&E BUDGET $648,000
PROFESSIONAL FEES - FF&E DESIGN, SOFT COSTS & CONTINGENCY
TOTAL FF&E SOFT COST BUDGET $65,000
FURNITURE, EQUIPMENT, TECHNOLOGY, CONTINGENCY, AND ALLOWANCE
TOTAL FF&E HARD COST BUDGET $583,000
SALARY, WAGES & PERSONNEL
TRAVEL
FUNDRAISING
BUILDING MAINTENANCE
ADMINISTRATIVE
INSTRUCTORS
BUSINESS EXPENSES(INC. UTILITIES)
JANITORIAL
PROBABLE OPERATING COSTS
RENTAL RATES AND FEE COMPARISON
ALLOCATION LOW
STAFF SALARIES & BENEFITS
INTERNAL SERVICES
REPAIR AND MAINTENANCE
SUPPLIES & COMMUNICATION
UTILITIES
MARKETING AND PROMOTIONS
BANK FEES/CAPITAL OUTLAY
FACILITY
*RATES INCLUDE BASIC REQUIREMENTS FOR RENTALS: KITCHEN, AV EQUIPMENT, DANCE FLOOR SECTIONS, DUMPSTER FEE, ETC.
TOTAL
HIGH
$159,000
$80,000
$50,000
$35,000
$33,000
$25,000
$17,000
$399,000
BANQUETSEATING
ADVERTISEDHOURLY RATE
8-HOURRENTAL COST
EFFECTIVEHOURLY RATE*
821 PPL
280 PPL
700 PPL
800 PPL
560 PPL
200 PPL
240 PPL
$310
NA
$330
$175
$260
$150
$338
$4,180
$6,480
$3,840
$3,760
$3,080
$1,550
$2,700
$523
$810
$480
$470
$385
$194
$338
$146,000
$71,000
$40,000
$32,000
$30,000
$20,000
$15,000
$354,000
REVENUE POTENTIAL: ONE-TWO YEARSSOURCE LOW
PRIME TIME MAIN HALL RENTALS
PRIME TIME FRIDAY RENTALS
NONPROFIT, NON-PRIME TIME
TOTAL
HIGH
$336,000
$106,000
$32,000
$474,000
$320,000
$101,000
$29,000
$450,000
THE FALLS EVENT CENTER
WOODLAND COMMUNITY & SENIOR CENTER
CITRUS HEIGHTS COMMUNITY CENTER
FOLSOM COMMUNITY CENTER
WACKFORD COMPLEX BALLROOM
ASIAN SPORTS CENTER
HOLIDAY INN EXPRESS
DRIVE MYSELF (88.54%)DRIVE WITH A FRIEND/FAMILY (6.25%)E-TRAN (2.08%)E-VAN SERVICE (3.12%)WALK OR BIKE (3.12%)
DEFINITELY (71.88%)MAYBE, IF CONVENIENT (22.92%)PROBABLY NOT (2.08%)OTHER (3.12%)DEFINITELY NOT (0%)
OTHER (1.04%)
65+ YEARS OLD 50 - 64 YEARS OLD
FITNESSTRAVEL
OUTDOOR ACTIVITIESFOOD/CAFE
GAMESVOLUNTEERING
SOCIAL SUPPORT SERVICESDANCE
ARTS AND CRAFTSHEALTH AND NUTRITION
COMPUTER CLASSESMUSIC ACTIVITIES
FINE ARTSENRICHMENT CLASSES
CARD MAKING/SCRAPBOOKINGMULTI-MEDIA ENTERTAINMENT
MULTI-GEN ACTIVITIES
0 10 20 30 40 50 60 70 80 90 100
OUTREACH SUMMARY
INCOME
ACTIVITY FEES (16%)DONATIONS (5%)TRAVEL PROGRAM (29%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (11%)RENTAL INCOME (0%)OTHER (2%)
ACTIVITY FEES (9%)DONATIONS (5%)TRAVEL PROGRAM (31%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (9%)RENTAL INCOME (7%)OTHER (2%)
INCOMEEXPENSES
INSTRUCTORS (5%)PAYROLL & PERSONNEL (33%)TRAVEL PROGRAM (19%)FUNDRAISING (2%)REPAIRS/MAINT. (1%)ADMINISTRATIVE (25%)JANITORIAL (5%)BUSINESS EXPENSES (10%)
PAYROLL & PERSONNEL (32%)TRAVEL PROGRAM (28%))FUNDRAISING (3%)REPAIRS/MAINT. (7%)ADMINISTRATIVE (17%)JANITORIAL (4%)BUSINESS EXPENSES (9%)
EXPENSES
106 PARTICIPANTS @ WESTERN FESTIVAL + 126 PARTICIPANTS @ SENIOR DAY232 TOTAL PARTICIPANTS
MOST IMPORTANT USES IN A NEW SENIOR CENTER
OUTDOOR SPACE
BILLIARDS
OTHER*
ENTERTAINMENT STAGE
LARGE DINING ROOM
COMMERCIAL KITCHEN
COMPUTER LAB
FITNESS EQUIPMENT/WORKOUT ROOM
ROOMS WITH DEDICATEDACTIVITY SPACE
0 20 40 60 80 100 120 140 160
PROGRAM AND ACTIVITY SPACES
* OTHER INCLUDES: INDOOR SWIMMING POOL, DANCE FLOOR, PICKLE BALL COURTS, PING PONG TABLES,LIBRARY, SPACE FOR COOKING CLASSES, MORE STORAGE
DRIVE MYSELF (88.54%)DRIVE WITH A FRIEND/FAMILY (6.25%)E-TRAN (2.08%)E-VAN SERVICE (3.12%)WALK OR BIKE (3.12%)
DEFINITELY (71.88%)MAYBE, IF CONVENIENT (22.92%)PROBABLY NOT (2.08%)OTHER (3.12%)DEFINITELY NOT (0%)
OTHER (1.04%)
65+ YEARS OLD 50 - 64 YEARS OLD
FITNESSTRAVEL
OUTDOOR ACTIVITIESFOOD/CAFE
GAMESVOLUNTEERING
SOCIAL SUPPORT SERVICESDANCE
ARTS AND CRAFTSHEALTH AND NUTRITION
COMPUTER CLASSESMUSIC ACTIVITIES
FINE ARTSENRICHMENT CLASSES
CARD MAKING/SCRAPBOOKINGMULTI-MEDIA ENTERTAINMENT
MULTI-GEN ACTIVITIES
0 10 20 30 40 50 60 70 80 90 100
OUTREACH SUMMARY
INCOME
ACTIVITY FEES (16%)DONATIONS (5%)TRAVEL PROGRAM (29%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (11%)RENTAL INCOME (0%)OTHER (2%)
ACTIVITY FEES (9%)DONATIONS (5%)TRAVEL PROGRAM (31%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (9%)RENTAL INCOME (7%)OTHER (2%)
INCOMEEXPENSES
INSTRUCTORS (5%)PAYROLL & PERSONNEL (33%)TRAVEL PROGRAM (19%)FUNDRAISING (2%)REPAIRS/MAINT. (1%)ADMINISTRATIVE (25%)JANITORIAL (5%)BUSINESS EXPENSES (10%)
PAYROLL & PERSONNEL (32%)TRAVEL PROGRAM (28%))FUNDRAISING (3%)REPAIRS/MAINT. (7%)ADMINISTRATIVE (17%)JANITORIAL (4%)BUSINESS EXPENSES (9%)
EXPENSES
106 PARTICIPANTS @ WESTERN FESTIVAL + 126 PARTICIPANTS @ SENIOR DAY232 TOTAL PARTICIPANTS
MOST IMPORTANT USES IN A NEW SENIOR CENTER
OUTDOOR SPACE
BILLIARDS
OTHER*
ENTERTAINMENT STAGE
LARGE DINING ROOM
COMMERCIAL KITCHEN
COMPUTER LAB
FITNESS EQUIPMENT/WORKOUT ROOM
ROOMS WITH DEDICATEDACTIVITY SPACE
0 20 40 60 80 100 120 140 160
PROGRAM AND ACTIVITY SPACES
* OTHER INCLUDES: INDOOR SWIMMING POOL, DANCE FLOOR, PICKLE BALL COURTS, PING PONG TABLES,LIBRARY, SPACE FOR COOKING CLASSES, MORE STORAGE
20
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 8
F A C I L I T Y A S S E S S M E N T
Elk Grove is expected to reach a total population of 210,000 people by 2030, a 30% increase over the current population. Using the current demographic figures, it can be estimated that the 2030 population of individuals age 50+ will be between 50-60,000 and age 65+ individuals will account for 16-20,000 people. To plan for the increased growth, the National Recreation and Park Association (NRPA) identifies a community center planning standard (also applicable for senior centers) of one square foot per capita for municipalities. As supported by the facility survey completed by the City and SCEG, the senior population in Elk Grove is currently underserved, with a ratio of 0.3 square feet per age 50+ resident.
Using the NRPA standard as a guideline, by 2030 the City will need an additional 38-48,000 square feet of senior programming space above what is currently provided by the SCEG. Taking into consideration other local and regional community facilities, both public and private, that will continue to be available to provide recreation programming available to seniors, it is reasonable to reduce the planning size to 0.5-0.75 square foot per capita. The result is a need for 25,000 – 45,000 square feet of senior programming space by 2030.
It is important to note that this total space need does not, and for many reasons should not, be incorporated all into one facility. The geographical service area of Elk Grove, along with operational considerations, suggests a multiple facility strategy to meet the recreation space needs may best serve the community. Multi-generational community and recreation centers and/or additional dedicated senior facilities operated by other public or private agencies are both opportunities for Elk Grove to expand services to the senior community. The planning number of 25-45,000 square feet provides a target range for right-sizing the new senior center at the Civic Center site. Other factors such as site capacity, operational priorities, available funding, and program priorities will dictate the final facility size.
EXISTING LOCAL COMMUNITY SPACESEXISTING LOCAL COMMUNITY SPACESSENIOR CENTER OF ELK GROVE
PORTUGUESE HALL SESOF ELK GROVE
11,840 SFHALL SES14 800 SF11,840 SF 14,800 SF
LAGUNA TOWN ASIAN SPORTS HALL
12 700 SFFOUNDATION
17 300 SF12,700 SF 17,300 SF
WACKFORD C.C. & ELK GROVE TEEN WACKFORD C.C. & AQUATIC PARK
ELK GROVE TEEN CENTER
48,000 SF + POOL2,100 SF
Elk Grove Senior Center
Other Community Facility
Public Amenity to Elk GrovePublic Amenity to Elk Grove
E L K G R O V E S E N I O R C E N T E R0 8 . 1 2 . 1 5 1 5
NATIONAL PLANNING STANDARDSNATIONAL PLANNING STANDARDSh i l i d k• The National Recreation and Park
Association recommends 1 SF/capita of Association recommends 1 SF/capita of programmed community center facilities for cities
• Elk Grove currently has .46 SF/capita of publically operated community center facilitiesfacilities
• Including privately owned facilities, Elk Grove has 66 SF/capita of community
Demographics:Grove has .66 SF/capita of community centers
2015 2030161 000 210 000P l i• Elk Grove population projections show a 161,000 210,000Population:
39 450 50-60 00050 + Population:
• Elk Grove population projections show a growth to approximately 210,000 people by 39,450 50-60,00050 + Population:
13,323 16-20,00065 + Population:
g pp y , p p y2030, resulting in a need for 210,000 SF of
it t f iliti s , ,p
23-28% of Senior Population
community center facilities
Elk Grove
E L K G R O V E S E N I O R C E N T E R0 8 . 1 2 . 1 5
SENIOR NEEDSENIOR NEED• With the exception of yoga classes operated • With the exception of yoga classes operated
by the Cosumnes Community Services District, the Senior Center of Elk Grove is the only provider of dedicated senior only provider of dedicated senior programming, translating to .30 SF/capita for 50+ year-old residents
• At the recommended 1 SF/capita, Elk Grove pwill require 50-60,000 SF of space for senior programming by 2030programming by 2030.
Demographics:• Due to the variety of local and regional it f d f iliti b th i t
2015 2030161 000 210 000P l i
community focused facilities, both private and public, it is reasonable to reduce the
161,000 210,000Population:
39 450 50-60 00050 + Population:
p ,recommended SF/capita to .5-.75 SF/capita
39,450 50-60,00050 + Population:
13,323 16-20,00065 + Population:• By 2030 it is recommended that Elk Grove , ,p
Senior Population
y 030 s eco e ded a G o e have between 25,000-45,000 SF of space for
i i d i23-28% of
senior programming and services Elk Grove
E L K G R O V E S E N I O R C E N T E R0 8 . 1 2 . 1 5
Local and regional community spaces
Exhibit 1: Planning standards and need summary
REGIONAL COMMUNITY SPACESREGIONAL COMMUNITY SPACESSAM & BONNIE PANNELL C C
JACK P RIZALC C PANNELL C.C.
48,000 SF + POOLC.C
17 900 SF 48,000 SF + POOL17,900 SF
BELLE COOLEDGE FLETCHER FARM C.C.
8 600 SFC.C.
1 800 SF8,600 SF 1,800 SF
GEORGE SIM C.C.CORDOVA SENIOR CENTER
21,200 SF + POOL10,000 SF + POOL
SIERRA 2 CENTERSIERRA 2 CENTERElk Grove Senior Center
33,200 SF + POOLOther Community Facility
Public Amenity to Elk GrovePublic Amenity to Elk Grove
E L K G R O V E S E N I O R C E N T E R0 8 . 1 2 . 1 5 1 6
21
9 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
Community outreach kiosks at the Elk Grove Western Festival
Community outreach kiosks at the Senior Center of Elk Grove
Senior Day in the Park
Chart 3: Summary of community kiosk results
Chart 4: Summary of senior resident survey results
DRIVE MYSELF (88.54%)DRIVE WITH A FRIEND/FAMILY (6.25%)E-TRAN (2.08%)E-VAN SERVICE (3.12%)WALK OR BIKE (3.12%)
DEFINITELY (71.88%)MAYBE, IF CONVENIENT (22.92%)PROBABLY NOT (2.08%)OTHER (3.12%)DEFINITELY NOT (0%)
OTHER (1.04%)
65+ YEARS OLD 50 - 64 YEARS OLD
FITNESSTRAVEL
OUTDOOR ACTIVITIESFOOD/CAFE
GAMESVOLUNTEERING
SOCIAL SUPPORT SERVICESDANCE
ARTS AND CRAFTSHEALTH AND NUTRITION
COMPUTER CLASSESMUSIC ACTIVITIES
FINE ARTSENRICHMENT CLASSES
CARD MAKING/SCRAPBOOKINGMULTI-MEDIA ENTERTAINMENT
MULTI-GEN ACTIVITIES
0 10 20 30 40 50 60 70 80 90 100
OUTREACH SUMMARY
INCOME
ACTIVITY FEES (16%)DONATIONS (5%)TRAVEL PROGRAM (29%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (11%)RENTAL INCOME (0%)OTHER (2%)
ACTIVITY FEES (9%)DONATIONS (5%)TRAVEL PROGRAM (31%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (9%)RENTAL INCOME (7%)OTHER (2%)
INCOMEEXPENSES
INSTRUCTORS (5%)PAYROLL & PERSONNEL (33%)TRAVEL PROGRAM (19%)FUNDRAISING (2%)REPAIRS/MAINT. (1%)ADMINISTRATIVE (25%)JANITORIAL (5%)BUSINESS EXPENSES (10%)
PAYROLL & PERSONNEL (32%)TRAVEL PROGRAM (28%))FUNDRAISING (3%)REPAIRS/MAINT. (7%)ADMINISTRATIVE (17%)JANITORIAL (4%)BUSINESS EXPENSES (9%)
EXPENSES
106 PARTICIPANTS @ WESTERN FESTIVAL + 126 PARTICIPANTS @ SENIOR DAY232 TOTAL PARTICIPANTS
MOST IMPORTANT USES IN A NEW SENIOR CENTER
OUTDOOR SPACE
BILLIARDS
OTHER*
ENTERTAINMENT STAGE
LARGE DINING ROOM
COMMERCIAL KITCHEN
COMPUTER LAB
FITNESS EQUIPMENT/WORKOUT ROOM
ROOMS WITH DEDICATEDACTIVITY SPACE
0 20 40 60 80 100 120 140 160
PROGRAM AND ACTIVITY SPACES
* OTHER INCLUDES: INDOOR SWIMMING POOL, DANCE FLOOR, PICKLE BALL COURTS, PING PONG TABLES,LIBRARY, SPACE FOR COOKING CLASSES, MORE STORAGE
DRIVE MYSELF (88.54%)DRIVE WITH A FRIEND/FAMILY (6.25%)E-TRAN (2.08%)E-VAN SERVICE (3.12%)WALK OR BIKE (3.12%)
DEFINITELY (71.88%)MAYBE, IF CONVENIENT (22.92%)PROBABLY NOT (2.08%)OTHER (3.12%)DEFINITELY NOT (0%)
OTHER (1.04%)
65+ YEARS OLD 50 - 64 YEARS OLD
FITNESSTRAVEL
OUTDOOR ACTIVITIESFOOD/CAFE
GAMESVOLUNTEERING
SOCIAL SUPPORT SERVICESDANCE
ARTS AND CRAFTSHEALTH AND NUTRITION
COMPUTER CLASSESMUSIC ACTIVITIES
FINE ARTSENRICHMENT CLASSES
CARD MAKING/SCRAPBOOKINGMULTI-MEDIA ENTERTAINMENT
MULTI-GEN ACTIVITIES
0 10 20 30 40 50 60 70 80 90 100
OUTREACH SUMMARY
INCOME
ACTIVITY FEES (16%)DONATIONS (5%)TRAVEL PROGRAM (29%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (11%)RENTAL INCOME (0%)OTHER (2%)
ACTIVITY FEES (9%)DONATIONS (5%)TRAVEL PROGRAM (31%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (9%)RENTAL INCOME (7%)OTHER (2%)
INCOMEEXPENSES
INSTRUCTORS (5%)PAYROLL & PERSONNEL (33%)TRAVEL PROGRAM (19%)FUNDRAISING (2%)REPAIRS/MAINT. (1%)ADMINISTRATIVE (25%)JANITORIAL (5%)BUSINESS EXPENSES (10%)
PAYROLL & PERSONNEL (32%)TRAVEL PROGRAM (28%))FUNDRAISING (3%)REPAIRS/MAINT. (7%)ADMINISTRATIVE (17%)JANITORIAL (4%)BUSINESS EXPENSES (9%)
EXPENSES
106 PARTICIPANTS @ WESTERN FESTIVAL + 126 PARTICIPANTS @ SENIOR DAY232 TOTAL PARTICIPANTS
MOST IMPORTANT USES IN A NEW SENIOR CENTER
OUTDOOR SPACE
BILLIARDS
OTHER*
ENTERTAINMENT STAGE
LARGE DINING ROOM
COMMERCIAL KITCHEN
COMPUTER LAB
FITNESS EQUIPMENT/WORKOUT ROOM
ROOMS WITH DEDICATEDACTIVITY SPACE
0 20 40 60 80 100 120 140 160
PROGRAM AND ACTIVITY SPACES
* OTHER INCLUDES: INDOOR SWIMMING POOL, DANCE FLOOR, PICKLE BALL COURTS, PING PONG TABLES,LIBRARY, SPACE FOR COOKING CLASSES, MORE STORAGE
P R O G R A M M I N G A S S E S S M E N T
The senior resident survey compiled a list of activities, programs, and spaces most desired at the new senior center facility. Additionally, two community outreach events were conducted as a part of this study to gather more input on what programs resonate with the current senior community. Using interactive kiosks, the seniors prioritized activities from the resident survey, with the option to add any activities not identified by survey participants. The outreach events varied from the survey results slightly; however the general consensus is a desire for more fitness and exercise space and outdoor space for both active and social use. The results of the community input led to the development of five programmatic guiding principles discussed later in the report.
22
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 10
R E N T A L A S S E S S M E N T
Another opportunity established by the survey of other California senior centers is facility rental revenue. In planning for the new facility, the rental market has been evaluated and there is a need for larger gathering spaces and thus an opportunity exists for the new community/senior center to help fill this need. The Civic Center Market Analysis Study completed in 2010 by AECOM identified a demand for rooms larger than 5,500 square feet with high quality finishes to host conferences, weddings, and other large events. The market analysis was updated in 2015/2016 by Group 4 and The Sports Management Group.
The project team conducted market research to assess the market conditions that impact the demand for the Community Hall as well as the capacity of the market to respond to that demand. The process consisted of detailed research and analysis, including a comprehensive set of market- specific information derived from the following:
Examination of the demographics of the market
Inventory of local commercial, public, non-profit, and other service providers
Site visits, interviews with operators in person, and telephone interviews
Meetings with stakeholders, City staff responsible for community events, community groups and organizations, and community workshops events
Research and analysis of local market conditions and regional and national trends
Analysis of facility data obtained from competitive and comparable facilities
Data from previous studies conducted by City staff
Consultant team experience gained through more than 400 community facility projects throughout the country
Analysis of Local Market Conditions
To better program the Community Hall of the community/senior center, market demand for large community assembly spaces was assessed in the greater Sacramento area.
Group 4 compiled information on various private and public conference halls, ballrooms and multipurpose spaces that can accommodate 300 – 800 event goers within Sacramento and in surrounding towns and cities up to 30 miles from
EXISTING LOCAL RENTAL FACILITIESEXISTING LOCAL RENTAL FACILITIES
PORTUGUESE HALL SES
ELK GROVE U.S.D(FIVE LOCATIONS) HALL SES
14 800 SF(FIVE LOCATIONS)
33,750 SF 14,800 SF33,750 SF
LAGUNA TOWN FALLS EVENTHALL
12 700 SFCENTER
13 500 SF12,700 SF 13,500 SF
STONELAKE PAVILION AT ELK S O CLUBHOUSEGROVE PARK
10,500 SF + POOL7,500 SF
WACKFORD C C & WACKFORD C.C. & AQUATIC PARK
Elk Grove Senior CenterQ
48,000 SF + POOLOther Rental Facility
Public Amenity to Elk GrovePublic Amenity to Elk Grove
E L K G R O V E S E N I O R C E N T E R0 8 . 1 2 . 1 5 2 1
EXISTING LOCAL RENTAL FACILITIESEXISTING LOCAL RENTAL FACILITIES
VALLEY HI COUNTRY CLUB
ASIAN SPORTS FOUNDATIONCOUNTRY CLUB
3 850 SFFOUNDATION
17 300 SF3,850 SF 17,300 SF
HOLIDAY INN HILTON GARDEN EXPRESS6 180 SF
INN7 080 SF 6,180 SF7,080 SF
Elk Grove Senior Center
Other Rental Facility
Public Amenity to Elk GrovePublic Amenity to Elk Grove
E L K G R O V E S E N I O R C E N T E R0 8 . 1 2 . 1 5 2 2Exhibit 2: Local rental facilities
23
11 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
Elk Grove. Group 4 also spoke with area event planners on the use of a new municipally run event center in Elk Grove. The research has determined a steady to overwhelming demand for assembly spaces for many kinds of events in the Sacramento area, especially on Saturdays. Very few spaces can accommodate more than 350 people.
The Sacramento area has a number of public and private event spaces that can accommodate groups ranging in size from 300 to over 1500 people for weddings, receptions, corporate events, luncheons, fundraisers, proms, birthdays, and quinceañeras. Generally venues book Saturday events a year in advance; Fridays and Sundays are less in demand, and weekdays have flexible availability. However, according to local event professionals, very large groups feel squeezed for options – only about four venues can accommodate parties larger than 600 but smaller than a convention center.
Public event facilities provided by Sacramento Parks and Recreation include five community centers with main rooms ranging from 2,000 square feet to 4,500 square feet and approximately 8,000 square feet. Area cities of Folsom, Citrus Heights, and Woodland each offer large formal reception venues at 8,600 square feet for $260/hr, 11,000 square feet for $175/hr, and 12,000 square feet for $330/hr.
Private venues in the Sacramento area usually book by the half or full day, and offer catering, cleanup, security, and other amenities on top of the space rental. The private facilities analyzed range from 4,700 square feet to over 15,000 square feet. While private rental spaces are generally more expensive per square foot for rooms under 5,000 square feet, larger private facilities are comparable in price to large municipal facilities such as those in Woodland and Citrus Heights.
Additional information is outlined in Table 4 of this report.
Industry Analysis
According to US Economic Census, banquet hall rentals generate more than $5 billion annually. The growth of this industry has kept pace with the growth of the economy in general. The number of facilities operating within this industry has increased 15% over the last five years while gross receipts have nearly doubled. The typical client is a couple hosting a wedding reception, a local business (or corporation) hosting a large-scale event, or a non-profit hosting a fundraiser. Renters of these facilities typically have an annual household income of $50,000 or more and a budget of approximately $20,000 for their wedding or event. The couple typically has a wedding planner and together they are seeking a memorable venue that is private without other events occurring simultaneously. The Elk Grove median household income was $79,051 in 2014 with 71.8% of households reporting income over $50,000.
Competitive Analysis
Residents of Elk Grove have limited options for the rental of large social gathering space. The local hotels, CCSD facilities, private rental facilities, non-profit halls (Masonic), School District, and parks serve as the venues for hosting of large social events, fundraisers, and community gatherings. The majority of the facilities that are available for rentals are in older and dated buildings or a setting not intended for a social event such as the school gymnasium.
The City of Elk Grove has encouraged the commercial development of social hall and large meeting space such as The Falls Event Center to serve the growing demand for large event space. However, the current inventory of large gathering spaces is insufficient to serve the demand from residents, non-profit organizations, local groups and local business. Additionally, the City lacks the necessary space to host large public events or conduct meetings that bring out large groups of interested citizens.
The market niche that is most underserved is a well-appointed space that can seat 500 persons at round tables. A facility with this seating capacity does not currently exist within the City and would not compete with existing venues.
24
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 12
COMMUNITY RENTAL NEEDSCOMMUNITY RENTAL NEEDSWhil th t l f iliti i Elk • While there are many rental facilities in Elk Grove, most consist of a collection of rooms ,all under 3,000 SF.
• Existing indoor facilities large enough to hold Existing indoor facilities large enough to hold 300 people seated (~4,500 SF) are
i Th f ili i i gymnasiums. These facilities are unattractive to a large portion of the rental marketto a large portion of the rental market
20 0 k l d b • A 2010 market report completed by ERA|AECOM for the City concluded a high ERA|AECOM for the City concluded a high, unfulfilled demand exists for a large, high quality rental space (5,500 SF+)
E L K G R O V E S E N I O R C E N T E R0 8 . 1 2 . 1 5
The market research extended to Sacramento where local event planners and wedding planners were asked what they perceived to be the likely attitude of their clients regarding the use of a large rental hall located in Elk Grove. Although there is a demand for venues, Elk Grove is not ideally positioned to serve this market demand due to the traffic and travel time from Sacramento.
Economic Feasibility
When assessing project feasibility there are two criteria that are often applied. The first is market feasibility – the ability to attract and support levels of event activity and patronization that are consistent with or greater than the industry standard. The second is financial feasibility – the ability of the facility to “break-even” or generate an operating profit. This typically requires focusing primarily on the direct facility-generated operating revenues and expenses.
A new main hall in Elk Grove will provide a public resource and will serve the community as an economic generator through the hosting of both large community events and its rental activity. Events will attract participants and guests, some of whom will likely require hotel room nights and other related economic benefits derived from visitors. Local businesses such as caterers, florists, corporate and wedding planners, photographers, and suppliers will benefit from rental uses.
The City Council would be the final arbitrator of the economic performance of the Community Hall. Determining the rate structure, scheduling priorities, and other policies that will impact the revenue generation. To residents, the Community Hall would be an important community asset regardless of the financial performance. It would contribute to the “quality of life” and community cohesion, without consideration of the economic impacts. The Council through its policies would determine the balance to be achieved between community benefit and revenue generation.
Exhibit 3: Summary of the rental need
25
13 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
San Leandro Senior/Community Center
Concord Senior Center
Pleasanton Senior Center
D E S I G N V I S I O N
Contemporary community/senior centers are able to continually evolve to provide new educational, cultural, and social programs along with traditional recreational classes to serve the varied interests and needs of seniors. Flexible, multi-purpose facilities are becoming more efficient to better utilize limited resources and staff. Services for seniors are expanding and there are increasing numbers of educational, cultural, social, and community events offered within centers to meet the demands of both the 65+ generations and the aging Baby Boomer population. These activities range from small collaborative or social gatherings to larger events and lectures. The new Community/Senior Center of Elk Grove will exemplify these contemporary trends, becoming a nexus that brings the senior community together.
P R O G R A M V I S I O N
S E N I O R C E N T E R O F E L K G R O V E M I S S I O N S TA T E M E N T
“Senior Center of Elk Grove empowers adults in our community who are 50 and over to live meaningful, healthy, and dignified lives by providing programs for lifelong learning, social interaction and independence in a welcoming environment.”
C O M P A R A B L E F A C I L I T I E S
To develop a well-planned, future-proofed community/senior center for Elk Grove, the consultant team reached out to numerous senior centers across California for facility data and lessons learned. While the community/senior centers contacted serve a diverse range of population sizes and senior demographics, nearly all centers that shared their facility size currently exceeds one square foot per capita for the population over age 65. The majority of
EXISTING PROGRAMMING EXAMPLESEXISTING PROGRAMMING – EXAMPLESWEEKLYWEEKLYPROGRAMMINGSUMMARY
Total hours
CeramicsDominoes Neuropathy Supportprogrammed in existing facility:
Ceramics RoomCafép y pp
Class/Meeting Room
200-250 HOURS
g y
200 250 HOURS
Tai ChiRubber Stamping Painting Class Tai ChiMain Hall/Stage and Dining Rooms
Rubber StampingActivity Room
Painting ClassArt and Painting Room
S E N I O R C E N T E R O F E L K G R O V E0 8 . 1 2 . 1 5Exhibit 4: Existing program hours per week
26
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 14
Exhibit 5: Anticipated program hours per week in new facilitySocial programming example
Creative programming example
Active programming example
Learning programming example
Collaborative programming example
facilities also have at least one space available for rental use. Generally this is the multi-purpose or dining room, but some centers also include larger classrooms and meeting rooms in their rental offerings. In terms of functionality and being able to support diverse programming efficiently, most centers researched provide flexibility through divisible spaces and multi-purpose rooms. Additionally, staff at existing centers also often complained about undersized rooms restricting programming opportunities and the challenges facilities have due to a lack of storage space. Not being able to store furniture or other items prevents spaces from being multi-use and often forces public space to be reallocated for storage. These lessons learned from other centers are fundamental to developing the space recommendations for the new Elk Grove Community/Senior Center.
D I V E R S I T Y O F S P A C E T Y P E S
To best serve the diverse senior population of Elk Grove, it is important for the new community/senior center have sufficient space with inherent flexibility to provide a broad range of programs and services. The SCEG is anticipating 300-375 hours of programming per week upon opening the new facility, vastly exceeding their current space-programming capabilities. This increase in programming is not only due to the increase in the size of the facility, but also a comprehensive complement of rooms and spaces that can handle the broader range of activities. In order to identify and ensure the appropriate diversity of functionality in the new senior center, each new space can be categorized into at least one of the five use adjectives listed below:
Collaborative
Learning
Active
Creative
Social
27
15 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
The cumulative impact of a building designed to function around these five qualifiers instead of specific functions or activities will result in a community/senior center that can effortlessly adapt to evolving trends, current interests, and an ever-changing population. It also ensures that the new community/senior center will be able to satisfy most of the varied interests and needs of Elk Grove’s seniors.
P R O G R A M M I N G C O N S I D E R A T I O N S
While a diversity of space types is an important first step in a comprehensive, future-proofed facility, more opportunities need to be leveraged to truly create the senior community hub the City of Elk Grove needs. As discussed earlier, there are many challenges that come with growing into a larger facility, and the project team studied various programming opportunities, such as flexibility, technology, outdoor connections, and rental potential to alleviate these challenges and generate a robust, efficient building program. These guiding principles further reinforce the collaborative, learning, creative, active and social spaces and work with the proposed site strategy and building organization to create an efficient, functional senior facility.
Flexibility
Inherent flexibility in the new community/senior center allows for ease of operation while maximizing programs and services offered. Ample storage, large room sizes, operable partition walls, and complementary room adjacencies are strategies employed in maximizing the flexibility of the new facility.
As learned from other senior centers in California, inadequate storage is often a significant constraint on what a senior center can and cannot provide to its community. In order to ensure the future flexibility of the community/senior center, the project team has prioritized storage as an integral component of the space plan. The ability to quickly rearrange, set up, or break down rooms is key for flexible programming and maximizing a room’s usage. The functional size of a room is also an important consideration when designing for flexibility. The new community/senior center is envisioned to have several tailored rooms for specific activities, such as a conference room, art studio, and a music room. These rooms are sized to facilitate specific functions that are tailored for smaller groups, generally 20 individuals or less. The other rooms and spaces in the new center are sized to accommodate larger groups, not only providing space for the center to grow into, but also attracting popular programs and instructors that require a minimum number of participants. These larger rooms also provide overflow space for the smaller rooms; for example, an orchestra too large for the music room could practice in the divisible classrooms, or a large meeting could be held in the lounge. Larger spaces also enable the center to provide increased capacity with fewer classes, thus reducing the amount SCEG needs to pay for instructors and set-up. To enable further flexibility, the new community/senior center will take advantage of operable partitions to allow rooms to divide or expand for further programming opportunities. The Community Hall and classrooms will use operable partitions to subdivide a larger space into smaller sections, allowing the two spaces to turn into six. Other complementary spaces can be located adjacent to each other with an operable dividing partition, allowing two spaces to expand into one for larger programs and events. The flexibility afforded by these simple programmatic and organizational strategies will allow the new community/senior center to fulfill current needs of the senior community and adapt quickly to unknown needs in the future.
Technology
A fundamental aspect of flexibility will be the integration of building and user technology in the new facility. Whether it enhances learning or provides operational efficiency, various systems will be studied for all spaces to ensure the community/senior center is able to provide 21st century service to its patrons. Elements such as A/V, WiFi, building management systems, RFID locks, and many others will be important considerations for the final building design. It is also crucial to plan for flexibility, as many forms of technology quickly become obsolete. In-depth planning for these systems will occur in subsequent design phases.
28
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 16
Outdoor Space
While emphasis has been placed on giving the individual rooms and spaces within the community/senior center the flexibility and technology to future-proof the facility, a similar emphasis exists to ensure the facility takes advantage of the generally temperate climate of Elk Grove. Long spans of comfortable weather in the Sacramento area offer the opportunity for the facility to open out to the exterior and blur the line between inside and outside space. The needs assessment found that outdoor space is one of the most requested features in a new senior center. There is a clear desire and opportunity for the new community/senior center to leverage outdoor space and the successful integration of exterior features with interior spaces will increase the usable area of the facility and provide for extra programming flexibility for a majority of the year.
Patios and outdoor seating would provide the senior community with an outdoor living room to socialize and relax in. Activities such as painting, Ping-Pong, yoga, and tai chi, among many others, can occur outside during much of the year and make available additional program space inside the facility. Additionally, banquets or conferences could have tables that bridge outdoors, something very desirable for rentals. Employing environmentally responsible strategies in creating these outdoor spaces will be a priority to reinforce the efficiency and sustainability of the facility.
The current plan for the community/senior center is taking full advantage of the opportunity to integrate and blend the outdoor spaces between the building and the community commons that are included in the new plan for the Civic Center South site. With access to outdoor gathering spaces, bocce courts, the aquatics facility, and the future library and cultural arts facility, the new location of the community/senior center will result in benefits much larger than the sum of the individual pieces.
Rentals
As identified in the needs assessment, a large demand exists for high-quality, large capacity rental space, something usually accommodated by hotels and rental centers. The market study and the needs assessment completed for this study show there are no facilities currently in Elk Grove able to meet this demand.
While a priority of the new center is to address the need of Elk Grove’s senior community, there is an excellent opportunity for the new community/senior center to fill the identified deficiency in rental facilities. The center’s Community Hall meets all the rental demand criteria: 500 people seated, a large catering kitchen and separate commercial kitchen high-quality finishes, and not a gymnasium or other sport-focused facility. The flexibility and storage capabilities of the new facility will enable a diverse range of rental types and functions to occur and quality furniture will allow for quick set up and take-down of the hall. Regardless of the extent rental opportunities influence the ultimate facility design, the Elk Grove Community/Senior Center is very well positioned to fulfill a large demand in the community while still prioritizing service to seniors.
29
17 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
Exhibit 6: Proposed Site Plan
30
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 18
S I T E A N A L Y S I S
E L K G R O V E C I V I C C E N T E R A N D C O M M U N I T Y P A R K
The new community/senior center is planned for a site located within the 76 acres allocated by the City for the new Civic Center and Community Park. Planning for the Civic Center site has been underway since 2006, with 20 acres apportioned to the Civic Center and the remaining 56 acres for recreational and community facilities. The new Elk Grove Community/Senior Center will sit on just under 2 acres of the aforementioned recreation area bordered to the north by Civic Center Drive, to the south by Lotz Parkway, and to the west by Big Horn Boulevard. Other public facilities in design for the site include the Elk Grove Aquatics Center, the Elk Grove Veterans Memorial Hall, and extensive site work. Looking towards the future, a library/cultural arts center, children’s museum, nature center, extensive parkland and open space, and light rail station are envisioned as part of the Civic Center Master Plan. The community/senior center will occupy a prominent area of the Civic Center Park, located in the center of the Civic Center Drive frontage.
C O M M U N I T Y / S E N I O R C E N T E R S I T E
The 1.8-acre site is currently a natural, grassy field with numerous existing trees and, like the rest of the site, is relatively flat with gentle topographic features. The site is defined by Civic Center Drive to the north, a pedestrian promenade extension of Big Timber street to the east, a community gathering space and circulation spine, titled “The Commons” in the Master Plan, immediately to the south, and another pedestrian gateway into the site with the adjacent future library/cultural arts center bordering on the west. The new single-story Veterans Memorial Hall will be situated just east of the Community/Senior Center site on the other side of the Big Timber promenade, while the single-story Aquatics Center and its three pools will occupy the area just across The Commons. The Commons will connect all four facilities at the north end of the site, allowing each to permeate beyond their walls and support large community functions and celebrations. The more social and defined landscape of The Commons will dissipate into more natural park space as one moves south on the park site, with the planned children’s museum and nature center embracing the natural environment. Additionally, parking will flank the site, allowing for an uninterrupted circulation from the developed edge of Civic Center Drive to the established greenery and water-retaining “stock pond” at the edge of Lotz Parkway.
A C C E S S
The street front location of the new center allows for excellent transit access and individual pick-up/drop-off. Current public transit access to the Civic Center site is limited to two E-Tran 157 bus stops on Big Horn Boulevard at both Civic Center Drive and Lotz Parkway; however, it is anticipated that public transit connectivity will be increased as the Civic Center site and community/recreation facilities are developed. The planned light rail station will eventually provide enhanced regional connectivity, but in the near-term the City anticipates starting Bus Rapid Transit service on Big Horn Boulevard. The current senior center is served by a special City paratransit service, called E-Van, which will continue service at the designated area in the new east parking lot. Travel buses and additional pick-up/drop-off will be accommodated on Civic Center Drive in a designated zero-curb area. Existing bicycle routes will be maintained with wide bike lanes re-striped on Civic Center Drive, while The Commons will provide an alternative route for those traveling east-west through the site. To support cyclists, bike parking will be provided at both sides of the new facility for convenient access and to promote alternative transportation.
P A R K I N G
Adequate parking for SCEG members and visitors to the center during typical hours of operation and rental periods is important for the success of the facility. Parking for the community/senior center will be part of the campus-wide parking strategy, with the quantity based on City planning standards and third-party studies. The campus-wide parking strategy will allow the community/senior center to accommodate a large event while not affecting the availability for other site
31
19 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
functions. The Master Plan envisions 450 spaces onsite, 80 new street spaces on Civic Center Drive, and numerous onsite and off-site overflow parking opportunities available for times of peak use.
E N V I R O N M E N T
From an environmental perspective, the new site is nearly square and roughly aligns to the cardinal directions. The prevailing winds move from the southwest towards the northeast, providing an unobtrusive, gentle breeze a majority of the year. The climate in Elk Grove is relatively temperate, with an average high temperature of 74 degrees and low temperature of 47 degrees. Hot, dry summers averaging in the mid 90s are tempered by coastal winds from the San Joaquin River Delta and lead to summer-like temperatures through late October. Short, cool winters, during which temperatures rarely dip below freezing, give way to comfortable springs when the temperatures hover in the mid 70s. The primary environmental concerns are sun exposure and water conservation, as Elk Grove averages only 18.4 inches of rain per year.
O P P O R T U N I T I E S
Ultimately, the new location for the Community/Senior Center of Elk Grove should provide a positive impact on the SCEG membership as its adjacency to other community facilities and more central location will provide greater visibility to the center and offer more convenience to potential patrons. The campus-like Civic Center may foster potential partnerships with the neighboring facilities to enhance programs and services offered by SCEG. Additionally, the rental hall will benefit from the central location in the community and the ability to utilize the multitude of exterior spaces envisioned for the site.
Exhibit 7: Proposed Phase 1 Site Plan
32
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 20
Exhibit 8: Proposed Site StrategyS I T E S T R A T E G Y
A N U R B A N P R E S E N C E
The Elk Grove Community/Senior Center will be beautiful and functional, designed to accommodate the needs of the senior community and larger rental demand for decades to come. The new center will complement the other facilities at the Civic Center site to help create a unified community hub for Elk Grove while the rental hall will bring local and regional organizations, community groups, and residents of all ages to the new Civic Center. In following the architectural character defined by the Civic Center Master Plan, the building and landscaping scheme aim to elegantly address The Commons and Civic Center Park to the south while providing a strong civic presence along Civic Center Drive.
Accessibility and visibility are two key considerations when evaluating the site organization of the new community/senior center. Input from the senior community and SCEG indicates that the seniors and the community at large must be able to easily recognize, enter, and exit the facility. To accomplish this, the facility is located centrally between the east and west parking lots, with the east lot and its zero-curb line pick-up/drop-off circle closely adjacent to the SCEG entrance. Just fewer than 30 accessible parking spaces will border the north and west edges of the 120 space east parking lot, providing exceptional parking options for those in need of more space entering and exiting their vehicle. An additional 80 parallel parking spaces are located on Civic Center Drive, convenient to the north entrance to the building, and 330 spaces are located in the west lot to meet any supplementary needs. The distance between the east parking lot and dedicated senior
33
21 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
entrance is around 100 feet, comparable to local retail centers, while longer distances to other building entrances are mitigated by the landscaping of The Commons. While the southern edge of the facility is intended to permeate into The Commons, multiple outdoor spaces, terraces, and garden and planting space buffer the other edges of the center to define its space and program footprint. These transition zones not only serve a functional purpose in conjunction with the interior spaces, but also bridge the streetscape on Civic Center Drive with the landscaping of the Commons. Placing the building as close to the street as possible while accommodating the accessibility goals of the users generates a strong, urban presence to the street that complies with the Master Plan Vision, increases visibility, and accommodates both foot and vehicle traffic with ease. From space-making perspective, the community/senior center is situated to complement both the Veterans Memorial Hall and Aquatics Center, contextualize the future library/cultural arts center, and link into the landscape concept, as defined in the Master Plan.
B U I L D I N G F O R M A N D O R G A N I Z A T I O N
The new Elk Grove Community/Senior Center will be a single-story, 27,000 square foot building organized into two wings oriented with predominant north-south exposure. The facility is designed to have an extremely efficient “L” shaped circulation, with the two main entrances and formal lobby located at the center of the east-west leg and an additional senior entrance at the corner of the “L”. Program spaces dedicated for SCEG arrange around the north-south spine while the community rental hall, referred to as the Community Hall, will occupy the west wing. A café space, operated by the SCEG, extends into The Commons between the senior and formal entries, and is accessible from the exterior as well as the interior. The two wings are designed to operate independently of each other, with separate restrooms and support spaces, allowing for simultaneous rentals and senior programming. The café is also designed to be operationally independent of the building, with restroom service provided by the site restrooms in the Commons. The building will be buffered by outdoor terraces and landscaped areas that bleed from the program spaces into the site and The Commons. Large existing trees govern the north and south edges of the building, providing an opportunity for the architecture to interweave with the grandeur of the existing landscape. The large Community Hall terrace, which can accommodate several hundred people in dinning configuration, extends north from the main hall towards Civic Center Drive to further engage the existing trees. The art yard and lounge patio extend from the east edge of the building and work with new landscaping to transition to the Big Timber promenade. All spaces have views to the exterior, and the single-story layout allows for flexibility in the roof-plane to provide spaces with additional clerestory day lighting, as well as appropriate volume.
P A T R O N / S TA F F E X P E R I E N C E A N D P R O G R A M O R G A N I Z A T I O N
Approaching the southeast entrance, dedicated to the senior center, from the east parking lot, visitors will be guided into the facility under the large trellis canopy, an entrance feature common to all the Civic Center facilities per the Master Plan. The activity of the Commons, including a bocce ball court, is briefly engaged, and the café, with its doors from The Commons, flanks the entrance into the new SCEG.
Upon entering the building, visitors will be welcomed into the flexible lobby space, extending a short distance to the SCEG service desk staffed by volunteers. The light filled lobby will be host to casual seating and tables for puzzles and games, as well waiting areas for members awaiting transportation services or relatives. Immediately to the right of the entrance is an extension of the lobby, the Lounge, which is the living room of the facility with a fireplace, books, comfortable furniture, and access to the patio. At 800 square feet, it has ample space for a diversity of activities including socializing, quiet reading or study, or more structured activities, and can be opened or closed off from the lobby as desired through glass folding partitions or sliding doors. Opposite the Lounge, will be the cafe. At 1,000 square feet, the café has abundant space to comfortably accommodate 40 people, and similar to the Lounge, will open onto the lobby via folding or sliding glass walls, greatly increasing capacity to accommodate social dining and congregate meals. The café also has ample service and storage space to stock and sell hot and cold sandwiches and salads pre-prepared in the center’s commercial kitchen, along with typical food and beverages supplied prepackaged by commercial distributors. The gift
34
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 22
Precedent image for the Lounge
The gift shop concept
shop will occupy part of the café and is envisioned to be housed on mobile shelving; compacting into a secure box or open for browsing when desired. A small office is located with the café, providing the flexibility for an opportunity for an outside operator to sub-lease the café in the future.
The central service desk will be positioned to provide at-a-glance monitoring of all three doors to the exterior of the facility, as well as the doors into each room within the SCEG wing. The central location will also provide clear visibility for a visitor who has a question or needs help. The desk will be connected to the SCEG staff spaces for efficiency and quick response time in case additional staff support is required. The service desk will work in tandem with the simple circulation as a strategy to maximize the efficiency of the building’s organization, circulation space, and overall footprint. Adjacent to the desk is an office for a City employee responsible for marketing and coordinating rentals for the Community Hall. The office is next to the formal lobby to ease wayfinding for potential or approved renters, but does not obstruct the visibility of the senior reception counter. There is room at the service counter to accommodate an additional city staff position in the future, if needed.
Past the social lobby and facing the service desk, the additional SCEG spaces will extend to the right, down a skylit corridor, while the formal lobby and conference room will be visible to the left. The SCEG wing of the center is focused on program spaces serving the learning, creative, and collaborative activities. The wing will also contains the Senior Center staff office and various support spaces for the building infrastructure. Immediately beyond the Lounge, the three classrooms, each at 800 square feet, provide space to promote lifelong learning via lectures, discussions, and technology. As indicated when discussing flexibility, these three spaces can open up to each other via operable partitions to make one large 2,400 square foot space for more popular programs and events. The expanded room can also accommodate active and exercise programming or congregate meals should the Community Hall be rented out. Another amenity is the two enrichment classrooms that open onto the patio to
Exhibit 9: Summary recommended program
Precedent image for a cafe space
35
23 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
CONCEPTUAL S I TE OPT ION
N
Exhibit 10: Annotated conceptual building plan
36
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 24
Precedent image for a formal lobby space
promote indoor/outdoor programming. The staff workspaces will lie discreetly across the corridor from the classrooms, accessible through secure doorways. Informed by the survey conducted during the needs assessment, the staff area is sized to accommodate up to three full-time employees with additional space for volunteers. Service spaces required by code for employees are also included, such as restrooms and a shower. The 175 square foot Heath Insurance Counseling and Advocacy Program (HICAP) room and 200 square foot travel office are also situated among the staff workspaces. To facilitate member meetings and consultations, these rooms will be accessible from both the staff area and the public corridor, preventing any need for visitors to enter the staff space. Adjacency to a restroom also allows for health and wellness evaluations and screenings in the HICAP room. Further down the corridor will be the 700 square foot, acoustically designed music room, which opens a new range of programming opportunities limited to just a piano in the current senior center. The north end of the corridor will be reserved for the creative art studio spaces, including the 700 square foot art studio and the 900 square foot crafters room. The two rooms will be arranged to allow for an operable partition to join them into a 1,600 square foot arts and crafts space if desired. Both rooms are ideally located to harvest north light and their location on Civic Center Drive call for high volumes to fulfill the desired urban street front massing. Beyond utilizing the northern light, the crafters room opens onto an exterior patio to provide an alternative environment for the classes and promote creative activities that embrace the outdoors. Each arts and crafts room has generous, yet efficient, storage to handle large supplies and keep the program space free of clutter and fully functional.
Moving away from the SCEG wing, towards the formal lobby and conference room, the dividing line between the SCEG and City facility is crossed. A concealed roll down gate enables the division of the two wings, providing a variety of operational modes and capabilities exclusive of each other. The formal lobby provides a connection between Civic Center Drive and the Commons, enabling arrival from the street and from the community outdoor space to the south. The lobby will communicate the quality of the rental facility and will be flexible for use as both a pre-function and breakout space. The 500 square foot conference room, designed to hold a group of 20 comfortably, will be utilized as a breakout space from the Community Hall room in a rental scenario or simply as a boardroom for the City, SCEG, and other organizations. It is conveniently located adjacent to the north entry to facilitate wayfinding for visitors not familiar with the building and has a second door connecting to the Community Hall for rentals requiring a private room. As visitors move southwest across the lobby, the glazed corner of the main hall emerges with the circulation gallery extending down to the kitchens.
The 7,500 square foot Community Hall, 500 square foot commercial kitchen, and 500 square foot catering kitchen will form the west wing of the Community/Senior Center and will be the nexus of civic and community events in Elk Grove. As mentioned earlier in this report, the space is sized based on rental demand and the current lack of a civic facility to accommodate major City functions.
Precedent image for a flexible tinker lab/tech lab
Precedent image for a crafters room
37
25 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
Precedent image of community hall gallery
The kitchens, the freedom to open out to the outdoor terrace, a 600 square foot indoor/outdoor raised platform, and ample storage allow for maximum flexibility and fulfill the needs of nearly any large gathering event. The Hall will be well illuminated, bordered on the south by the double glazed circulation gallery to bring light from the south facade into the Community Hall, and equipped with large windows walls, including the operable glazed partition at the raised platform, at the north side to deliver exceptional indirect light. The high volume required to create comfortable and functional proportions in the space lends to additional clerestory light where needed. Occupants can also break out into intimate outdoor spaces engaging the southern edge of the gallery off of The Commons. To increase functionality the space will be divisible into three 2,500 square foot rooms that have independent access from the gallery. Storage will be available to each segmented room and access to the exterior terrace will also be equally provided. The raised platform is located in the central chamber, allowing occupants of 2/3 of the hall to utilize the raised platform, regardless of which partition is deployed. The layout of the various space components also supports a variety of furniture layouts with the “head of room” being very flexible. Adding to the flexibility, the finishes and infrastructure will be both robust and attractive to support a wide range of functions and technology. The kitchens are arranged to support the Community Hall, with the catering kitchen directly connected through a service vestibule, and the commercial kitchen adjoining the gallery to provide access to all three chambers while also supplying the café. The catering kitchen will have generous heating and plating space designed for easy pick-up by wait staff, while the commercial kitchen will be equipped with enough cooking, plating, sanitary, and storage space to support the needs of the café and the large feeds and non-profit events already envisioned for the rental hall. The two kitchens are connected with a door and have access to a dedicated restroom and the exterior-accessed trash room. With the multitude of support spaces and infrastructure, the Community Hall is capable of accommodating a broad range of demands, from senior chair yoga on a Tuesday morning to a 500-person wedding on a Friday evening. It will be a hub for the community and a flexible asset the City and the residents of Elk Grove can be proud of.
S U S TA I N A B I L I T Y
The community/senior center will incorporate best-practice sustainable design strategies identified in the Civic Center Master Plan, as well as other opportunities revealed in the design process. The facility will actively and passively contribute to and work with the overall campus sustainable strategies to create a pleasant environment for the community. Through a detailed study of the site, energy reduction should be optimized through a deliberate and rigorous approach to building systems, window locations, orientation, and solar shading designs. The new facility will meet the state’s new “California Green” building code requirements for energy efficiency, in addition to complying with the sustainability element outlined in the City’s general plan. The Master Plan strategies and design features specific to the building to maximize efficiency will be further developed during future architectural design phases.
Precedent image for a divisible community hall
Precedent image for an outdoor social space
38
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 26
O P E R A T I O N A L S T R A T E G Y
F A C I L I T Y O P E R A T I N G M O D E L A N D S P A C E A S S I G N M E N T
The community/senior center will be a City owned facility jointly operated with SCEG. To accommodate shared-use situations and for operational clarity, an operational model for the community/senior center has been outlined, with some specific assumptions as follows:
• The City is responsible for overall facility schedule and all rentals.
• SCEG will be free to program the Community Hall during standard senior center operating hours free of charge unless a rental is scheduled. SCEG will be responsible to fund their programming occurring in the Community Hall
• SCEG operates, programs, and funds designated spaces in the facility
The space operations assignment is proposed as follows:
Further refinement to the operational strategies and joint-use agreements will require continued development by the City and the SCEG in cooperation. Additional detail for the operations of each entity, pertinent to the completion of the feasibility study, is described in the following chapters.
City Spaces:
• Community Hall
• Community Hall Terrace
• Catering Kitchen
• Commercial Kitchen (SCEG use during standard operating hours)
• Conference Room
• Formal Lobby (Shared unless ful l Community Hall rental)
• City Staff Workspace
SCEG Spaces:
• Café/Gift Shop
• Reception/Information Desk/Senior Lobby
• SCEG Staff Workspace
• Lounge
• Lounge Classroom Patio
• Classrooms (3)
• Music Room
• Art Studio
• Crafters Room
• Art Yard
• Community Hall (Monday-Friday 8:00am - 4:00pm unless otherwise rented or reserved by the City)
39
27 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
S C E G O P E R A T I O N A L S T R A T E G Y & F I N A N C I A L A N A LY S I S
Operations at the new community/senior center will embrace SCEG’s mission through programming and services, and build upon the successful financial model developed over time by SCEG.
This funding strategy is based on a diversified approach, generating income from a variety of sources that include activity fees, membership dues, fundraising, and grants. The new facility will provide the opportunity to significantly increase the income generated in all of the identified categories. Increases in programming will proportionally result in more income, and a new, attractive, and larger facility will attract more members and potentially more donations.
The proposed café/gift shop will accommodate significantly enhanced functionality and service compared to the current facility. While the gift shop will continue to sell goods created by SCEG members, the café will be equipped to supplement or replace the congregate meal program and, with independent access from the exterior, serve any visitor to the Civic Center. The café can function as operationally independent and, if desired by SCEG, be sublet and operated by a private operator. This model is built upon the current salad bar gaining popularity at the current senior center. If run by the seniors, the café would be supported by the equipment in the commercial kitchen, allowing for a diverse range of food options to be prepared in the kitchen then stored and sold from the café. Further investigation into the potential relationship between the proposed café and the existing congregate meal structure is still required; however the potential to better serve SCEG’s desire for diverse food options while opening a prospective new revenue stream is a significant opportunity.
In an attempt to understand the fiscal impact of the new facility’s enhanced capabilities and increased size, the following preliminary budget for the new center’s operations was developed by the Senior Center of Elk Grove in collaboration with the City of Elk Grove and Group 4. Potential expenses and revenue from expanded café service that includes non-SCEG members require further analysis and have not been considered in the following budgets. Potential revenue from the rental of dedicated SCEG space to outside institutions or nonprofits is also not accounted for as the demand for that service will not be clear until the facility is open.
The operational strategy of the new senior center allows for the continued operational and organizational independence of SCEG and reinforces a new programming vision that will enhance services to the senior community of Elk Grove.
40
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 28
Chart 5: New facility projected income and expenses
Table 2: SCEG projected income and expenses at the new facility
ELK GROVE SENIOR POPULATION AND SENIOR CENTER MEMBERSAGE RANGE CITY OF ELK GROVE PERCENTAGE OF
TOTAL SENIORSPERCENTAGE OFTOTAL MEMBERS
SENIOR CENTERMEMBERS
50 TO 54 YEARS 11,238 28% 17 1%55 TO 59 YEARS 8,515 22% 45 3%60 TO 64 YEARS 6,374 16% 131 9%65 TO 69 YEARS 4042 10% 235 16%70 TO 74 YEARS 3,456 9% 334 23%75 TO 79 YEARS 2,238 6% 260 18%80 TO 84 YEARS 2,029 5% 246 17%85 YEARS AND OVER 1,558 4% 199 14%
PROJECTED NEW FACILITY INCOME PROJECTED NEW FACILITY EXPENSESALLOCATION DOLLARS
ACTIVITIES AND PROGRAMS $70,000DONATIONS $20,000TRAVEL $125,000FUNDRAISING $55,000GRANTS AND CONTRACTS $100,000MEMBERSHIP DUES $45,000RENTAL INCOME $0
OTHER INCOME $10,000
ALLOCATION DOLLARS
$140,000
$82,000
$10,000
$5,000
$105,000
$20,000
$43,000
$20,000
TOTAL $425,000 TOTAL $425,000
PROJECT BUDGET
CONSTRUCTION DOLLARS
TOTAL HARD COST BUDGET $17,917,000
SITE DEVELOPMENT (UTILITIES, SOFT & HARD SCAPE) $1,267,000NEW BUILDING $13,528,000
SUBTOTAL - BUILDING AND SITE CONSTRUCTION $14,795,000
ESCALATION (TO 03/2018) AND CONTINGENCY (10%)
SUBTOTAL - ESCALATION AND CONTINGENCY $3,122,000
PROFESSIONAL FEES - DESIGN, CONSTRUCTION MANAGEMENT, PERMITS, FEES
TOTAL CONSTRUCTION SOFT COST BUDGET $3,760,000
TOTAL PROJECT CONSTRUCTION BUDGET $21,667,000
TOTAL PROJECT FF&E BUDGET $648,000
PROFESSIONAL FEES - FF&E DESIGN, SOFT COSTS & CONTINGENCY
TOTAL FF&E SOFT COST BUDGET $65,000
FURNITURE, EQUIPMENT, TECHNOLOGY, CONTINGENCY, AND ALLOWANCE
TOTAL FF&E HARD COST BUDGET $583,000
SALARY, WAGES & PERSONNEL
TRAVEL
FUNDRAISING
BUILDING MAINTENANCE
ADMINISTRATIVE
INSTRUCTORS
BUSINESS EXPENSES(INC. UTILITIES)
JANITORIAL
PROBABLE OPERATING COSTS
RENTAL RATES AND FEE COMPARISON
ALLOCATION LOW
STAFF SALARIES & BENEFITS
INTERNAL SERVICES
REPAIR AND MAINTENANCE
SUPPLIES & COMMUNICATION
UTILITIES
MARKETING AND PROMOTIONS
BANK FEES/CAPITAL OUTLAY
FACILITY
*RATES INCLUDE BASIC REQUIREMENTS FOR RENTALS: KITCHEN, AV EQUIPMENT, DANCE FLOOR SECTIONS, DUMPSTER FEE, ETC.
TOTAL
HIGH
$159,000
$80,000
$50,000
$35,000
$33,000
$25,000
$17,000
$399,000
BANQUETSEATING
ADVERTISEDHOURLY RATE
8-HOURRENTAL COST
EFFECTIVEHOURLY RATE*
821 PPL
280 PPL
700 PPL
800 PPL
560 PPL
200 PPL
240 PPL
$310
NA
$330
$175
$260
$150
$338
$4,180
$6,480
$3,840
$3,760
$3,080
$1,550
$2,700
$523
$810
$480
$470
$385
$194
$338
$146,000
$71,000
$40,000
$32,000
$30,000
$20,000
$15,000
$354,000
REVENUE POTENTIAL: ONE-TWO YEARSSOURCE LOW
PRIME TIME MAIN HALL RENTALS
PRIME TIME FRIDAY RENTALS
NONPROFIT, NON-PRIME TIME
TOTAL
HIGH
$336,000
$106,000
$32,000
$474,000
$320,000
$101,000
$29,000
$450,000
THE FALLS EVENT CENTER
WOODLAND COMMUNITY & SENIOR CENTER
CITRUS HEIGHTS COMMUNITY CENTER
FOLSOM COMMUNITY CENTER
WACKFORD COMPLEX BALLROOM
ASIAN SPORTS CENTER
HOLIDAY INN EXPRESS
DRIVE MYSELF (88.54%)DRIVE WITH A FRIEND/FAMILY (6.25%)E-TRAN (2.08%)E-VAN SERVICE (3.12%)WALK OR BIKE (3.12%)
DEFINITELY (71.88%)MAYBE, IF CONVENIENT (22.92%)PROBABLY NOT (2.08%)OTHER (3.12%)DEFINITELY NOT (0%)
OTHER (1.04%)
65+ YEARS OLD 50 - 64 YEARS OLD
FITNESSTRAVEL
OUTDOOR ACTIVITIESFOOD/CAFE
GAMESVOLUNTEERING
SOCIAL SUPPORT SERVICESDANCE
ARTS AND CRAFTSHEALTH AND NUTRITION
COMPUTER CLASSESMUSIC ACTIVITIES
FINE ARTSENRICHMENT CLASSES
CARD MAKING/SCRAPBOOKINGMULTI-MEDIA ENTERTAINMENT
MULTI-GEN ACTIVITIES
0 10 20 30 40 50 60 70 80 90 100
OUTREACH SUMMARY
INCOME
ACTIVITY FEES (16%)DONATIONS (5%)TRAVEL PROGRAM (29%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (11%)RENTAL INCOME (0%)OTHER (2%)
ACTIVITY FEES (9%)DONATIONS (5%)TRAVEL PROGRAM (31%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (9%)RENTAL INCOME (7%)OTHER (2%)
INCOMEEXPENSES
INSTRUCTORS (5%)PAYROLL & PERSONNEL (33%)TRAVEL PROGRAM (19%)FUNDRAISING (2%)REPAIRS/MAINT. (1%)ADMINISTRATIVE (25%)JANITORIAL (5%)BUSINESS EXPENSES (10%)
PAYROLL & PERSONNEL (32%)TRAVEL PROGRAM (28%))FUNDRAISING (3%)REPAIRS/MAINT. (7%)ADMINISTRATIVE (17%)JANITORIAL (4%)BUSINESS EXPENSES (9%)
EXPENSES
106 PARTICIPANTS @ WESTERN FESTIVAL + 126 PARTICIPANTS @ SENIOR DAY232 TOTAL PARTICIPANTS
MOST IMPORTANT USES IN A NEW SENIOR CENTER
OUTDOOR SPACE
BILLIARDS
OTHER*
ENTERTAINMENT STAGE
LARGE DINING ROOM
COMMERCIAL KITCHEN
COMPUTER LAB
FITNESS EQUIPMENT/WORKOUT ROOM
ROOMS WITH DEDICATEDACTIVITY SPACE
0 20 40 60 80 100 120 140 160
PROGRAM AND ACTIVITY SPACES
* OTHER INCLUDES: INDOOR SWIMMING POOL, DANCE FLOOR, PICKLE BALL COURTS, PING PONG TABLES,LIBRARY, SPACE FOR COOKING CLASSES, MORE STORAGE
DRIVE MYSELF (88.54%)DRIVE WITH A FRIEND/FAMILY (6.25%)E-TRAN (2.08%)E-VAN SERVICE (3.12%)WALK OR BIKE (3.12%)
DEFINITELY (71.88%)MAYBE, IF CONVENIENT (22.92%)PROBABLY NOT (2.08%)OTHER (3.12%)DEFINITELY NOT (0%)
OTHER (1.04%)
65+ YEARS OLD 50 - 64 YEARS OLD
FITNESSTRAVEL
OUTDOOR ACTIVITIESFOOD/CAFE
GAMESVOLUNTEERING
SOCIAL SUPPORT SERVICESDANCE
ARTS AND CRAFTSHEALTH AND NUTRITION
COMPUTER CLASSESMUSIC ACTIVITIES
FINE ARTSENRICHMENT CLASSES
CARD MAKING/SCRAPBOOKINGMULTI-MEDIA ENTERTAINMENT
MULTI-GEN ACTIVITIES
0 10 20 30 40 50 60 70 80 90 100
OUTREACH SUMMARY
INCOME
ACTIVITY FEES (16%)DONATIONS (5%)TRAVEL PROGRAM (29%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (11%)RENTAL INCOME (0%)OTHER (2%)
ACTIVITY FEES (9%)DONATIONS (5%)TRAVEL PROGRAM (31%)FUNDRAISING (13%)GRANTS & CONTRACTS (24%)MEMBERSHIP DUES (9%)RENTAL INCOME (7%)OTHER (2%)
INCOMEEXPENSES
INSTRUCTORS (5%)PAYROLL & PERSONNEL (33%)TRAVEL PROGRAM (19%)FUNDRAISING (2%)REPAIRS/MAINT. (1%)ADMINISTRATIVE (25%)JANITORIAL (5%)BUSINESS EXPENSES (10%)
PAYROLL & PERSONNEL (32%)TRAVEL PROGRAM (28%))FUNDRAISING (3%)REPAIRS/MAINT. (7%)ADMINISTRATIVE (17%)JANITORIAL (4%)BUSINESS EXPENSES (9%)
EXPENSES
106 PARTICIPANTS @ WESTERN FESTIVAL + 126 PARTICIPANTS @ SENIOR DAY232 TOTAL PARTICIPANTS
MOST IMPORTANT USES IN A NEW SENIOR CENTER
OUTDOOR SPACE
BILLIARDS
OTHER*
ENTERTAINMENT STAGE
LARGE DINING ROOM
COMMERCIAL KITCHEN
COMPUTER LAB
FITNESS EQUIPMENT/WORKOUT ROOM
ROOMS WITH DEDICATEDACTIVITY SPACE
0 20 40 60 80 100 120 140 160
PROGRAM AND ACTIVITY SPACES
* OTHER INCLUDES: INDOOR SWIMMING POOL, DANCE FLOOR, PICKLE BALL COURTS, PING PONG TABLES,LIBRARY, SPACE FOR COOKING CLASSES, MORE STORAGE
41
29 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
C I T Y O P E R A T I O N A L S T R A T E G Y & F I N A N C I A L A N A LY S I S
The financial analysis estimates the probable operating costs based on a series of assumptions. It also identifies the revenue potential that can be generated from that operation. The financial analysis is based on a series of assumptions that include hours of operation, fees and charges, scheduling priorities, use commitments, and other factors. The determination of actual fees and charges, scheduling priorities, and other factors impacting revenue and expenses will be brought before the City Council for review, direction, and approval. The actual fees and policies will impact the financial model.
O P E R A T I N G A S S U M P T I O N S
Operating assumptions based upon existing services and best practices were used to estimate the probable operating costs and revenue potential for the operation of the City managed portion of the building. An agreement between the City and SCEG will identify the specific operational and financial terms between the two entities. The agreement has not been developed by the agencies at the time of this report. Several of the key operating assumptions that serve as the basis for the operational and financial analysis are listed below. The full list of operating assumptions is found in the Feasibility Study Documents appendix.
The City as owner of the property is responsible for major maintenance of the overall building.
The Senior Center of Elk Grove will operate, program and fund the designated senior center spaces, programs, functions, and events. These spaces are dedicated to SCEG.
The City will provide rental services and community access to City-designated spaces.
The City will provide weekday maintenance/custodial services of City-designated spaces using existing City staff and contractors.
Weekend rentals will be staffed using part-time, hourly facility attendants and custodians.
Operating Hours
Monday – Thursday 8am – 10pm Friday – Saturday 8am – Midnight Sunday 8am – 10pm SCEG: Monday – Friday 8am – 4pm (primary programming)
P R O B A B L E O P E R A T I N G C O S T S
The primary expense categories for the operation of the Community Hall are salaries and benefits, internal services, repairs and maintenance, supplies, utilities, marketing, and bank fees and capital outlay. Building and maintenance reserves are not included in the base costs listed in Table 3 on the following page. Expenses are presented in a range from low to high. The total probable annual operating costs ranges from $354,000 to $399,000 in 2016 dollars.
42
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 30
S A L A R I E S & E M P L O Y E E B E N E F I T S
The quality of staff will have a profound impact on the utilization and financial performance of the facility. Professional management and marketing will affect the number and type of events hosted at the facility. A primary responsibility of center staff is to schedule the overall facility so it achieves optimal use through rentals. It is the intent of the City to manage the facility employing City staff. Salary and hourly rates are based upon the City of Elk Grove salary schedule for 2016.
Job Description - Center and Event Coordinator .75 FTE
Perform administrative, marketing, and technical support function related to the coordination, scheduling, rental, promotion and event organization of the Elk Grove Community Center.
Primary Duties
Coordinate logistics for City events and meetings
Create, revise and implement procedures regarding rental uses
Rental of the Community Hall and supporting spaces
Serve as liaison to renters, event vendors, and participants
Provide coordination with SCEG Executive Director, including scheduling of use
Supervises and schedules part-time, hourly staff: ie Facilities Attendants
I N T E R N A L S E R V I C E S
A City administration fee for support services such as legal, finance, human resources, and department overhead is included at 25% of the annual operating cost.
R E P A I R S & M A I N T E N A N C E
The staffing model includes limited facility operations support that will perform some of these services. Specialized services, such as electrical repairs or maintenance and repair of AV systems may be performed by City staff or an outside contractor and are included in the estimated annual expense. The cost for repairs and maintenance is expected to be lower than the expense shown in year 1 when the facility is new and building systems and equipment are under warranty. The figure reflects the baseline for anticipated expense in year two and three.
ELK GROVE SENIOR POPULATION AND SENIOR CENTER MEMBERSAGE RANGE CITY OF ELK GROVE PERCENTAGE OF
TOTAL SENIORSPERCENTAGE OFTOTAL MEMBERS
SENIOR CENTERMEMBERS
50 TO 54 YEARS 11,238 28% 17 1%55 TO 59 YEARS 8,515 22% 45 3%60 TO 64 YEARS 6,374 16% 131 9%65 TO 69 YEARS 4042 10% 235 16%70 TO 74 YEARS 3,456 9% 334 23%75 TO 79 YEARS 2,238 6% 260 18%80 TO 84 YEARS 2,029 5% 246 17%85 YEARS AND OVER 1,558 4% 199 14%
PROJECTED NEW FACILITY INCOME PROJECTED NEW FACILITY EXPENSESALLOCATION DOLLARS
ACTIVITIES AND PROGRAMS $70,000DONATIONS $20,000TRAVEL $125,000FUNDRAISING $55,000GRANTS AND CONTRACTS $100,000MEMBERSHIP DUES $45,000RENTAL INCOME $0
OTHER INCOME $10,000
ALLOCATION DOLLARS
$140,000
$82,000
$10,000
$5,000
$105,000
$20,000
$43,000
$20,000
TOTAL $425,000 TOTAL $425,000
PROJECT BUDGET
CONSTRUCTION DOLLARS
TOTAL HARD COST BUDGET $17,917,000
SITE DEVELOPMENT (UTILITIES, SOFT & HARD SCAPE) $1,267,000NEW BUILDING $13,528,000
SUBTOTAL - BUILDING AND SITE CONSTRUCTION $14,795,000
ESCALATION (TO 03/2018) AND CONTINGENCY (10%)
SUBTOTAL - ESCALATION AND CONTINGENCY $3,122,000
PROFESSIONAL FEES - DESIGN, CONSTRUCTION MANAGEMENT, PERMITS, FEES
TOTAL CONSTRUCTION SOFT COST BUDGET $3,760,000
TOTAL PROJECT CONSTRUCTION BUDGET $21,667,000
TOTAL PROJECT FF&E BUDGET $648,000
PROFESSIONAL FEES - FF&E DESIGN, SOFT COSTS & CONTINGENCY
TOTAL FF&E SOFT COST BUDGET $65,000
FURNITURE, EQUIPMENT, TECHNOLOGY, CONTINGENCY, AND ALLOWANCE
TOTAL FF&E HARD COST BUDGET $583,000
SALARY, WAGES & PERSONNEL
TRAVEL
FUNDRAISING
BUILDING MAINTENANCE
ADMINISTRATIVE
INSTRUCTORS
BUSINESS EXPENSES(INC. UTILITIES)
JANITORIAL
PROBABLE OPERATING COSTS
RENTAL RATES AND FEE COMPARISON
ALLOCATION LOW
STAFF SALARIES & BENEFITS
INTERNAL SERVICES
REPAIR AND MAINTENANCE
SUPPLIES & COMMUNICATION
UTILITIES
MARKETING AND PROMOTIONS
BANK FEES/CAPITAL OUTLAY
FACILITY
*RATES INCLUDE BASIC REQUIREMENTS FOR RENTALS: KITCHEN, AV EQUIPMENT, DANCE FLOOR SECTIONS, DUMPSTER FEE, ETC.
TOTAL
HIGH
$159,000
$80,000
$50,000
$35,000
$33,000
$25,000
$17,000
$399,000
BANQUETSEATING
ADVERTISEDHOURLY RATE
8-HOURRENTAL COST
EFFECTIVEHOURLY RATE*
821 PPL
280 PPL
700 PPL
800 PPL
560 PPL
200 PPL
240 PPL
$310
NA
$330
$175
$260
$150
$338
$4,180
$6,480
$3,840
$3,760
$3,080
$1,550
$2,700
$523
$810
$480
$470
$385
$194
$338
$146,000
$71,000
$40,000
$32,000
$30,000
$20,000
$15,000
$354,000
REVENUE POTENTIAL: ONE-TWO YEARSSOURCE LOW
PRIME TIME MAIN HALL RENTALS
PRIME TIME FRIDAY RENTALS
NONPROFIT, NON-PRIME TIME
TOTAL
HIGH
$336,000
$106,000
$32,000
$474,000
$320,000
$101,000
$29,000
$450,000
THE FALLS EVENT CENTER
WOODLAND COMMUNITY & SENIOR CENTER
CITRUS HEIGHTS COMMUNITY CENTER
FOLSOM COMMUNITY CENTER
WACKFORD COMPLEX BALLROOM
ASIAN SPORTS CENTER
HOLIDAY INN EXPRESS
Table 3: City of Elk Grove probable operating costs of the new facility
43
31 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
S U P P L I E S & C O M M U N I C A T I O N S
Supplies include general goods required for the office management, major equipment rentals for events, and management of the facility. Communication systems, including phone lines, mobile phones, Internet service, and IT support are captured here.
U T I L I T I E S
Utility costs include electricity, gas, water, sewer, and refuse disposal. To manage these costs, the financial analysis assumes that the building will employ energy-efficient design and good management practices. City utility rates were applied to project the yearly cost. The cost model assumes that the City will pay approximately half of the utility expense – an amount that is proportional to the City’s assigned square footage and use.
M A R K E T I N G & P R O M O T I O N S
The costs include a budget for marketing and promotion of the facility and events. Initially, it will be imperative for the promotion of the facility to generate interest and rental leads.
B A N K F E E S / C A P I TA L O U T L A Y
Rental activities will require the collection of deposits and rental fees and the bank fees have been captured based on estimated annual rental income. Capital outlay is a contingency for items needed to support the rental program.
R E V E N U E P O T E N T I A L
To estimate the revenue potential from the rental of the Community Hall, hypothetical rental rates were developed using market research data. To achieve the full revenue potential will likely require one to two years of operation. It can be difficult to market the facility and book important events, such as a wedding, before the building is open. The revenue potential is impacted by a number of factors, including the (1) rental rates, (2) market acceptance of the rates, (3) quality of the facility and its amenities, (4) scheduling priorities, (5) cost recovery objectives, (6) marketing of the facility, (7) quality of customer service, and (8) the number of no-cost or discounted rentals that are made available. The City, through its policies, will determine the rate of cost recovery.
Rental Rates
The intent of the rental rates is to generate revenues sufficient to cover operating expenses (including, but not limited to, maintenance and contributions to any capital improvement reserves established in the budget) while providing a competitive market rate to the user.
The Rental Rates and Fee Comparison, Table 4 on the following page, analyzes an 8 hour rental rate incorporating all of the typical required costs associated with a large, private, social event. Basic advertised rental rates can range greatly depending on the amenities, staffing, security, etc. included in the base rate. However, these basic requirements are either captured in the base rate or considered additional charges. To capture the effective hourly rate including the basic facility rental requirements, TSMG has incorporated the fees into a comparable 8-hour rental cost.
44
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 32
As displayed, the effective rates for the comparable facilities range from $194 - $810 per hour. However, for those facilities able to host the Elk Grove Community Hall market niche (500 person), the rates range from $385-$523 per hour. The City of Elk Grove will provide a social gathering space with greater capacity, higher quality building finishes and amenities than a gym setting, and quality customer service to ensure a memorable experience for its users. Recognizing the City also desires to provide an affordable rental alternative for its community, the proposed rate for the Elk Grove Community Hall:
Community Hall Primetime Rate Assumptions:
Resident: $400 per hour for all three chambers
Non-resident: $440 per hour for all three chambers
Commercial: $480 per hour for all three chambers
Non-profit Exemption: Non-profit organization serving Elk Grove residents: $240 per hour for all three chambers (40% discount) available on Monday - Thursday, after 4pm only
The revenue model was developed based upon the following fee assumptions:
Differential rental rates will be charged for residents, non-residents, non-profits, and commercial. Laguna Ridge and Poppy Ridge residents may receive a discount off the resident rate for their tax support towards the construction of the facility. Only resident rates are depicted in the budget at an average rate of $400 per hour for primetime rentals. Income will be increased when the percentage of non-resident use can be estimated.
The catering kitchen is included with room rental. There may be an additional charge for use of the commercial kitchen and equipment.
Rental rates include facility attendant, custodial, tables, chairs, and set-up and takedown of tables and chairs.
Renter will be responsible for insurance (certificate of liability), security, and ABC license if beer and wine is served.
The Center and Event Coordinator will provide a maximum of two meetings with the renter regarding event planning. Additional meetings will be available for an additional cost.
In addition to the rental rate, there is a pass-through charge for the security personal that will be required for the event.
ELK GROVE SENIOR POPULATION AND SENIOR CENTER MEMBERSAGE RANGE CITY OF ELK GROVE PERCENTAGE OF
TOTAL SENIORSPERCENTAGE OFTOTAL MEMBERS
SENIOR CENTERMEMBERS
50 TO 54 YEARS 11,238 28% 17 1%55 TO 59 YEARS 8,515 22% 45 3%60 TO 64 YEARS 6,374 16% 131 9%65 TO 69 YEARS 4042 10% 235 16%70 TO 74 YEARS 3,456 9% 334 23%75 TO 79 YEARS 2,238 6% 260 18%80 TO 84 YEARS 2,029 5% 246 17%85 YEARS AND OVER 1,558 4% 199 14%
PROJECTED NEW FACILITY INCOME PROJECTED NEW FACILITY EXPENSESALLOCATION DOLLARS
ACTIVITIES AND PROGRAMS $70,000DONATIONS $20,000TRAVEL $125,000FUNDRAISING $55,000GRANTS AND CONTRACTS $100,000MEMBERSHIP DUES $45,000RENTAL INCOME $0
OTHER INCOME $10,000
ALLOCATION DOLLARS
$140,000
$82,000
$10,000
$5,000
$105,000
$20,000
$43,000
$20,000
TOTAL $425,000 TOTAL $425,000
PROJECT BUDGET
CONSTRUCTION DOLLARS
TOTAL HARD COST BUDGET $17,917,000
SITE DEVELOPMENT (UTILITIES, SOFT & HARD SCAPE) $1,267,000NEW BUILDING $13,528,000
SUBTOTAL - BUILDING AND SITE CONSTRUCTION $14,795,000
ESCALATION (TO 03/2018) AND CONTINGENCY (10%)
SUBTOTAL - ESCALATION AND CONTINGENCY $3,122,000
PROFESSIONAL FEES - DESIGN, CONSTRUCTION MANAGEMENT, PERMITS, FEES
TOTAL CONSTRUCTION SOFT COST BUDGET $3,760,000
TOTAL PROJECT CONSTRUCTION BUDGET $21,667,000
TOTAL PROJECT FF&E BUDGET $648,000
PROFESSIONAL FEES - FF&E DESIGN, SOFT COSTS & CONTINGENCY
TOTAL FF&E SOFT COST BUDGET $65,000
FURNITURE, EQUIPMENT, TECHNOLOGY, CONTINGENCY, AND ALLOWANCE
TOTAL FF&E HARD COST BUDGET $583,000
SALARY, WAGES & PERSONNEL
TRAVEL
FUNDRAISING
BUILDING MAINTENANCE
ADMINISTRATIVE
INSTRUCTORS
BUSINESS EXPENSES(INC. UTILITIES)
JANITORIAL
PROBABLE OPERATING COSTS
RENTAL RATES AND FEE COMPARISON
ALLOCATION LOW
STAFF SALARIES & BENEFITS
INTERNAL SERVICES
REPAIR AND MAINTENANCE
SUPPLIES & COMMUNICATION
UTILITIES
MARKETING AND PROMOTIONS
BANK FEES/CAPITAL OUTLAY
FACILITY
*RATES INCLUDE BASIC REQUIREMENTS FOR RENTALS: KITCHEN, AV EQUIPMENT, DANCE FLOOR SECTIONS, DUMPSTER FEE, ETC.
TOTAL
HIGH
$159,000
$80,000
$50,000
$35,000
$33,000
$25,000
$17,000
$399,000
BANQUETSEATING
ADVERTISEDHOURLY RATE
8-HOURRENTAL COST
EFFECTIVEHOURLY RATE*
821 PPL
280 PPL
700 PPL
800 PPL
560 PPL
200 PPL
240 PPL
$310
NA
$330
$175
$260
$150
$338
$4,180
$6,480
$3,840
$3,760
$3,080
$1,550
$2,700
$523
$810
$480
$470
$385
$194
$338
$146,000
$71,000
$40,000
$32,000
$30,000
$20,000
$15,000
$354,000
REVENUE POTENTIAL: ONE-TWO YEARSSOURCE LOW
PRIME TIME MAIN HALL RENTALS
PRIME TIME FRIDAY RENTALS
NONPROFIT, NON-PRIME TIME
TOTAL
HIGH
$336,000
$106,000
$32,000
$474,000
$320,000
$101,000
$29,000
$450,000
THE FALLS EVENT CENTER
WOODLAND COMMUNITY & SENIOR CENTER
CITRUS HEIGHTS COMMUNITY CENTER
FOLSOM COMMUNITY CENTER
WACKFORD COMPLEX BALLROOM
ASIAN SPORTS CENTER
HOLIDAY INN EXPRESS
Table 4: Rental rates of other local and regional facilities
45
33 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
Nonprofit Organizations:
The City recognizes that non-profit organizations provide community benefit and valuable services. To support non-profit organizations and their need for fundraising and the use of event spaces, the City of Elk Grove will schedule the Community Hall on Monday-Thursday evenings at a discounted rate for local non-profit organizations. The discounted rental rate is available to a qualifying non-profit organization one time per year. Qualifying criteria may include:
The activity for which the discounted fee will foster or promote a program directly benefiting the Elk Grove community
Minimum 50% of membership/client roster are Elk Grove residents
Organization has a 501c3 State of California non-profit status, and whose primary purpose is to serve the community of Elk Grove
The Council may also consider allocating a pre-determined number of prime time dates per year that could be awarded to local non-profits at a reduced rate and awarded through a competitive selection process. However, this would impact the financial performance of the community center and is not reflected in the financial analysis.
The revenue potential after one to two years of operation is estimated to range from $450,000 to $474,000 rounded in 2016 dollars.
ELK GROVE SENIOR POPULATION AND SENIOR CENTER MEMBERSAGE RANGE CITY OF ELK GROVE PERCENTAGE OF
TOTAL SENIORSPERCENTAGE OFTOTAL MEMBERS
SENIOR CENTERMEMBERS
50 TO 54 YEARS 11,238 28% 17 1%55 TO 59 YEARS 8,515 22% 45 3%60 TO 64 YEARS 6,374 16% 131 9%65 TO 69 YEARS 4042 10% 235 16%70 TO 74 YEARS 3,456 9% 334 23%75 TO 79 YEARS 2,238 6% 260 18%80 TO 84 YEARS 2,029 5% 246 17%85 YEARS AND OVER 1,558 4% 199 14%
PROJECTED NEW FACILITY INCOME PROJECTED NEW FACILITY EXPENSESALLOCATION DOLLARS
ACTIVITIES AND PROGRAMS $70,000DONATIONS $20,000TRAVEL $125,000FUNDRAISING $55,000GRANTS AND CONTRACTS $100,000MEMBERSHIP DUES $45,000RENTAL INCOME $0
OTHER INCOME $10,000
ALLOCATION DOLLARS
$140,000
$82,000
$10,000
$5,000
$105,000
$20,000
$43,000
$20,000
TOTAL $425,000 TOTAL $425,000
PROJECT BUDGET
CONSTRUCTION DOLLARS
TOTAL HARD COST BUDGET $17,917,000
SITE DEVELOPMENT (UTILITIES, SOFT & HARD SCAPE) $1,267,000NEW BUILDING $13,528,000
SUBTOTAL - BUILDING AND SITE CONSTRUCTION $14,795,000
ESCALATION (TO 03/2018) AND CONTINGENCY (10%)
SUBTOTAL - ESCALATION AND CONTINGENCY $3,122,000
PROFESSIONAL FEES - DESIGN, CONSTRUCTION MANAGEMENT, PERMITS, FEES
TOTAL CONSTRUCTION SOFT COST BUDGET $3,760,000
TOTAL PROJECT CONSTRUCTION BUDGET $21,667,000
TOTAL PROJECT FF&E BUDGET $648,000
PROFESSIONAL FEES - FF&E DESIGN, SOFT COSTS & CONTINGENCY
TOTAL FF&E SOFT COST BUDGET $65,000
FURNITURE, EQUIPMENT, TECHNOLOGY, CONTINGENCY, AND ALLOWANCE
TOTAL FF&E HARD COST BUDGET $583,000
SALARY, WAGES & PERSONNEL
TRAVEL
FUNDRAISING
BUILDING MAINTENANCE
ADMINISTRATIVE
INSTRUCTORS
BUSINESS EXPENSES(INC. UTILITIES)
JANITORIAL
PROBABLE OPERATING COSTS
RENTAL RATES AND FEE COMPARISON
ALLOCATION LOW
STAFF SALARIES & BENEFITS
INTERNAL SERVICES
REPAIR AND MAINTENANCE
SUPPLIES & COMMUNICATION
UTILITIES
MARKETING AND PROMOTIONS
BANK FEES/CAPITAL OUTLAY
FACILITY
*RATES INCLUDE BASIC REQUIREMENTS FOR RENTALS: KITCHEN, AV EQUIPMENT, DANCE FLOOR SECTIONS, DUMPSTER FEE, ETC.
TOTAL
HIGH
$159,000
$80,000
$50,000
$35,000
$33,000
$25,000
$17,000
$399,000
BANQUETSEATING
ADVERTISEDHOURLY RATE
8-HOURRENTAL COST
EFFECTIVEHOURLY RATE*
821 PPL
280 PPL
700 PPL
800 PPL
560 PPL
200 PPL
240 PPL
$310
NA
$330
$175
$260
$150
$338
$4,180
$6,480
$3,840
$3,760
$3,080
$1,550
$2,700
$523
$810
$480
$470
$385
$194
$338
$146,000
$71,000
$40,000
$32,000
$30,000
$20,000
$15,000
$354,000
REVENUE POTENTIAL: ONE-TWO YEARSSOURCE LOW
PRIME TIME MAIN HALL RENTALS
PRIME TIME FRIDAY RENTALS
NONPROFIT, NON-PRIME TIME
TOTAL
HIGH
$336,000
$106,000
$32,000
$474,000
$320,000
$101,000
$29,000
$450,000
THE FALLS EVENT CENTER
WOODLAND COMMUNITY & SENIOR CENTER
CITRUS HEIGHTS COMMUNITY CENTER
FOLSOM COMMUNITY CENTER
WACKFORD COMPLEX BALLROOM
ASIAN SPORTS CENTER
HOLIDAY INN EXPRESS
Citrus Heights Community Center rental
Woodland Community & Senior Center rental
Folsom Community Center rental
Table 6: Two year revenue potential
46
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 34
B U I L D I N G M A I N T E N A N C E R E S E R V E S F U N D
The long-term maintenance and renewal of the community/senior center building is necessary to preserve the life and utility of this important community asset. To sustain the revenue from the rental of the Community Hall, it must be maintained in a “like new” condition and updated periodically. Major maintenance and replacement funding is typically addressed through a capital improvement program that for many cities is underfunded. Another option is an annual set-aside that is accumulated in a building maintenance reserve account. As a hypothetical, an annual set-aside of one percent of the construction cost was included in the operating cost. The first draw down on this account is not likely to occur until year 7 and will be a relatively small amount. An option is to initiate funding of this account after 2 or 3 years of operation as the facility becomes established and revenues have reached full market potential. Funding the building reserve account adds $170,000 to the annual operating cost and will likely require an operating subsidy. It is important to note that approximately 50% of the use of reserves is for the Community Hall portion of the building and 50% funding long-term maintenance is for the senior center.
C O S T R E C O V E R Y
Cost recovery projects the percentage of annual operating costs that can be offset by revenue from that operation. The cost recovery is expected to range between 113% (net revenue of $51,000) to an average of 123% (net $85,000) to a high of 134% ($120,000) for the annual operation without a building reserve fund. A conservative approach is to assume 70% of the “low” in the first year of operation and the “average” by year 3. This considers the likelihood of a ramp up period before the projected cost recovery may be achieved.
The cost recovery with the building reserve fund is expected to range between 79% (with a subsidy of $119,000) to an average of 85% (subsidy of $84,500) to a high of 90% (a subsidy of $50,000). Summary cost recovery tables:
COST RECOVERY POTENTIAL: WITHOUT BUILDING RESERVELOW
COST RECOVERY POTENTIAL
PROBABLE OPERATING COSTS
PROBABLE REVENUE
ANNUAL NET SURPLUS
113%
$399,000
$450,000
$51,000
AVERAGE
123%
$376,000
$462,000
$85,500
HIGH
134%
$354,000
$474,000
$120,000
COST RECOVERY POTENTIAL: WITH BUILDING RESERVELOW
COST RECOVERY POTENTIAL
PROBABLE OPERATING COSTS
PROBABLE REVENUE
ANNUAL NET SURPLUS
79%
$569,000
$450,000
-$119,000
AVERAGE
85%
$546,000
$462,000
-$84,500
HIGH
90%
$524,000
$474,000
-$50,000
COST RECOVERY POTENTIAL: WITHOUT BUILDING RESERVELOW
COST RECOVERY POTENTIAL
PROBABLE OPERATING COSTS
PROBABLE REVENUE
ANNUAL NET SURPLUS
113%
$399,000
$450,000
$51,000
AVERAGE
123%
$376,000
$462,000
$85,500
HIGH
134%
$354,000
$474,000
$120,000
COST RECOVERY POTENTIAL: WITH BUILDING RESERVELOW
COST RECOVERY POTENTIAL
PROBABLE OPERATING COSTS
PROBABLE REVENUE
ANNUAL NET SURPLUS
79%
$569,000
$450,000
-$119,000
AVERAGE
85%
$546,000
$462,000
-$84,500
HIGH
90%
$524,000
$474,000
-$50,000
Table 6: Cost recovery potential without a building reserve
Table 7: Cost recovery potential with a building reserve
47
35 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
P R O J E C T C O S T M O D E L
The following cost model was developed based on the concept plan for the new community/senior center, using costs per square foot of comparable public facilities delivered through a traditional design-bid-build process. The cost model includes both soft and hard project costs. These costs include site preparation, new construction, and related site improvements for the project, such as sidewalks, landscaping, utilities, and parking. The furniture, fixtures, and equipment (FF&E) budget includes the furniture in the senior center, the staff service desks, computers, building technology, phone system, and building security systems. The soft costs that are budgeted for both the construction and the FF&E include project contingencies at 10%, design and engineering fees, construction management costs, and testing and inspections, as well as permits and fees.
A cost escalation allowance has been included in the budget to account for the escalation from July 2016 (the time when the budget was developed), to March 2018 (the assumed midpoint of construction). While the escalation allowance has been included in the project budget based on current projections and dates, it should be adjusted to reflect actual cost increases and updated escalation projections as the construction start date becomes more established.
Pricing reflects the construction costs that can be reasonably expected in Elk Grove at the time of writing this report. It is important to note that there are many factors beyond the City’s or consultants’ control that could affect pricing. Perhaps the most significant among them is the unpredictability of escalation over time. Given that the bid price can be significantly impacted by the number of bids submitted, the design and City project requirements should be carefully planned and specified to promote a competitive bidding environment.
The level of quality anticipated for the construction of the new senior center is for a public building with an expected service period of 40-50 years, built with durable materials and current best practices for sustainable design and operations. The purpose of including the cost model in this study is to provide a budget that can be utilized to develop the funding and implementation plan for the new Elk Grove Community/Senior Center.
48
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 36
ELK GROVE SENIOR POPULATION AND SENIOR CENTER MEMBERSAGE RANGE CITY OF ELK GROVE PERCENTAGE OF
TOTAL SENIORSPERCENTAGE OFTOTAL MEMBERS
SENIOR CENTERMEMBERS
50 TO 54 YEARS 11,238 28% 17 1%55 TO 59 YEARS 8,515 22% 45 3%60 TO 64 YEARS 6,374 16% 131 9%65 TO 69 YEARS 4042 10% 235 16%70 TO 74 YEARS 3,456 9% 334 23%75 TO 79 YEARS 2,238 6% 260 18%80 TO 84 YEARS 2,029 5% 246 17%85 YEARS AND OVER 1,558 4% 199 14%
PROJECTED NEW FACILITY INCOME PROJECTED NEW FACILITY EXPENSESALLOCATION DOLLARS
ACTIVITIES AND PROGRAMS $70,000DONATIONS $20,000TRAVEL $125,000FUNDRAISING $55,000GRANTS AND CONTRACTS $100,000MEMBERSHIP DUES $45,000RENTAL INCOME $0
OTHER INCOME $10,000
ALLOCATION DOLLARS
$140,000
$82,000
$10,000
$5,000
$105,000
$20,000
$43,000
$20,000
TOTAL $425,000 TOTAL $425,000
PROJECT BUDGET
CONSTRUCTION DOLLARS
TOTAL HARD COST BUDGET $17,917,000
SITE DEVELOPMENT (UTILITIES, SOFT & HARD SCAPE) $1,267,000NEW BUILDING $13,528,000
SUBTOTAL - BUILDING AND SITE CONSTRUCTION $14,795,000
ESCALATION (TO 03/2018) AND CONTINGENCY (10%)
SUBTOTAL - ESCALATION AND CONTINGENCY $3,122,000
PROFESSIONAL FEES - DESIGN, CONSTRUCTION MANAGEMENT, PERMITS, FEES
TOTAL CONSTRUCTION SOFT COST BUDGET $3,760,000
TOTAL PROJECT CONSTRUCTION BUDGET $21,667,000
TOTAL PROJECT FF&E BUDGET $648,000
PROFESSIONAL FEES - FF&E DESIGN, SOFT COSTS & CONTINGENCY
TOTAL FF&E SOFT COST BUDGET $65,000
FURNITURE, EQUIPMENT, TECHNOLOGY, CONTINGENCY, AND ALLOWANCE
TOTAL FF&E HARD COST BUDGET $583,000
SALARY, WAGES & PERSONNEL
TRAVEL
FUNDRAISING
BUILDING MAINTENANCE
ADMINISTRATIVE
INSTRUCTORS
BUSINESS EXPENSES(INC. UTILITIES)
JANITORIAL
PROBABLE OPERATING COSTS
RENTAL RATES AND FEE COMPARISON
ALLOCATION LOW
STAFF SALARIES & BENEFITS
INTERNAL SERVICES
REPAIR AND MAINTENANCE
SUPPLIES & COMMUNICATION
UTILITIES
MARKETING AND PROMOTIONS
BANK FEES/CAPITAL OUTLAY
FACILITY
*RATES INCLUDE BASIC REQUIREMENTS FOR RENTALS: KITCHEN, AV EQUIPMENT, DANCE FLOOR SECTIONS, DUMPSTER FEE, ETC.
TOTAL
HIGH
$159,000
$80,000
$50,000
$35,000
$33,000
$25,000
$17,000
$399,000
BANQUETSEATING
ADVERTISEDHOURLY RATE
8-HOURRENTAL COST
EFFECTIVEHOURLY RATE*
821 PPL
280 PPL
700 PPL
800 PPL
560 PPL
200 PPL
240 PPL
$310
NA
$330
$175
$260
$150
$338
$4,180
$6,480
$3,840
$3,760
$3,080
$1,550
$2,700
$523
$810
$480
$470
$385
$194
$338
$146,000
$71,000
$40,000
$32,000
$30,000
$20,000
$15,000
$354,000
REVENUE POTENTIAL: ONE-TWO YEARSSOURCE LOW
PRIME TIME MAIN HALL RENTALS
PRIME TIME FRIDAY RENTALS
NONPROFIT, NON-PRIME TIME
TOTAL
HIGH
$336,000
$106,000
$32,000
$474,000
$320,000
$101,000
$29,000
$450,000
THE FALLS EVENT CENTER
WOODLAND COMMUNITY & SENIOR CENTER
CITRUS HEIGHTS COMMUNITY CENTER
FOLSOM COMMUNITY CENTER
WACKFORD COMPLEX BALLROOM
ASIAN SPORTS CENTER
HOLIDAY INN EXPRESS
Table 8: Feasibility study cost model for entire project cost
49
37 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
EXECUTIVE REPORT
Cane-Fu at SCEG Senior Day in the Park
Aerobics at SCEG Senior Day in the Park
C O N C L U S I O N
The Elk Grove Community/Senior Center Feasibility Study illustrates the need for new community/senior facilities and provides the necessary program and site strategy to serve the current and future needs of the Elk Grove senior community. The new center will provide collaborative, learning, creative, active, and social spaces to enrich the growing senior population and offer facility rentals to fill a large need in the community. The inherent flexibility of the facility will allow for SCEG to adapt to evolving trends. Ample outdoor space will let visitors enjoy the beautiful climate of Elk Grove. The Community/Senior Center of Elk Grove will be a key part of the Civic Center South and Community Park area vision, working with the surrounding civic and recreational facilities to create a community nexus of which Elk Grove can be proud.
Senior Center of Elk Grove Crab Feed
50
EXECUTIVE REPORT
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 38
T H I S P A G E I S I N T E N T I O N A L L Y L E F T B L A N K
51
39 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
CONCEPTUAL S I TE OPT ION
N
Annotated conceptual building plan
52
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 40
FEASIBIL ITY STUDY DOCUMENTS
Proposed site strategy
53
41 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
Proposed site plan
54
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 42
FEASIBIL ITY STUDY DOCUMENTS
Proposed phase 1 site plan
55
43 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
Proposed facility program
Elk Grove Community/Senior Center7/6/2016
SPACE QTY SF TOTAL SF OCC. TABLES 1/15 SF
OCC. TABLES 1/17 SF
OCC. LECTURE 1/8 SF NOTES
1 Entry 2,780 SF1.01 Lobby 1 300 SF 300 SF1.02 Lobby Lounge/library 1 800 SF 800 SF1.03 Storage 1 80 SF 80 SF1.04 Reception/Information Desk 1 300 SF 300 SF 3 Workstations 1.05 Café/Gift Shop 1 1,000 SF 1,000 SF1.06 Café/Gift Shop Storage 1 200 SF 200 SF1.07 Café Office 1 100 SF 100 SF
2 Community Hall, Performance, and Meeting Spaces 10,970 SF2.01 Community Hall (Divisible) 1 7,500 SF 7,500 SF 500 SP 441 PPL 938 PPL Divisible into 3 rooms2.02 Raised Platform 1 600 SF 600 SF2.03 Community Hall Storage 1 1,100 SF 1,100 SF 15% storage2.04 Commercial Kitchen 1 500 SF 500 SF Includes Storage2.05 Catering Kitchen Kitchen 1 500 SF 500 SF2.06 Kitchen Storage 1 200 SF 200 SF2.07 Kitchen Restroom 1 70 SF 70 SF2.08 Conference/Small Meeting Room 1 500 SF 500 SF Board/conference room - 20 people
3 Enrichment & Personal Development 2,560 SF3.01 Classroom 2 800 SF 1,600 SF Divisible with 3.033.02 Enrichment Center Storage 1 80 SF 80 SF3.03 Maker Space/Tinker Lab/Tech Lab 1 800 SF 800 SF3.04 Technology Hub Srorage 1 80 SF 80 SF Divisible with 3.01
4 Creative & Fine Arts 1,900 SF4.01 Crafters Room 1 900 SF 900 SF4.02 Art/Craft Room Storage 1 150 SF 150 SF4.03 Fine Art Studio 1 700 SF 700 SF4.04 Fine Art Studio Storage 1 150 SF 150 SF
5 Activity & Performing Arts 800 SF5.01 Music Room 1 700 SF 700 SF5.02 Music Room Storage 1 100 SF 100 SF
6 Staff Spaces 1,675 SF6.01 Service Counter 1 120 SF 120 SF6.02 Office - Marketing Assistant 1 200 150 SF6.03 Office - Building Maintenance 1 100 150 SF6.10 Office - Director 1 200 SF 200 SF6.11 Office - Assistant Director 1 150 SF 150 SF6.12 Office - Activities Director 1 150 SF 150 SF6.13 Reception/Admin. Included in Entry6.14 Travel Office 1 200 SF 200 SF6.15 HICAP/Consultation Room 1 175 SF 175 SF6.16 Work Room 1 200 SF 200 SF6.17 Staff Shower 1 60 SF 60 SF6.18 Staff RR 2 60 SF 120 SF
7 Support Spaces 1,755 SF7.01 Men's Restrooms 2 200 SF 400 SF7.02 Women's Restrooms 2 300 SF 600 SF7.03 Family RR 1 75 SF 75 SF7.04 Janitorial Closets 1 50 SF 50 SF7.05 Electrical Room 1 100 SF 100 SF7 06 Telecommunication Room 1 80 SF 80 SF7.06 Telecommunication Room 1 80 SF 80 SF7.07 Mechanical Room 1 250 SF 250 SF7.08 Fire Riser Room 1 50 SF 50 SF7.09 Building Maintenance/Janitorial Storage 1 150 SF 150 SF
Total Assignable Base Square Footage 22,440 SFCirculation Space 4,300 SF
Total Gross Square Footage 26,740 SF
56
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 44
FEASIBIL ITY STUDY DOCUMENTS
Feasibility study cost model for entire project cost
ELK GROVE SENIOR POPULATION AND SENIOR CENTER MEMBERSAGE RANGE CITY OF ELK GROVE PERCENTAGE OF
TOTAL SENIORSPERCENTAGE OFTOTAL MEMBERS
SENIOR CENTERMEMBERS
50 TO 54 YEARS 11,238 28% 17 1%55 TO 59 YEARS 8,515 22% 45 3%60 TO 64 YEARS 6,374 16% 131 9%65 TO 69 YEARS 4042 10% 235 16%70 TO 74 YEARS 3,456 9% 334 23%75 TO 79 YEARS 2,238 6% 260 18%80 TO 84 YEARS 2,029 5% 246 17%85 YEARS AND OVER 1,558 4% 199 14%
PROJECTED NEW FACILITY INCOME PROJECTED NEW FACILITY EXPENSESALLOCATION DOLLARS
ACTIVITIES AND PROGRAMS $70,000DONATIONS $20,000TRAVEL $125,000FUNDRAISING $55,000GRANTS AND CONTRACTS $100,000MEMBERSHIP DUES $45,000RENTAL INCOME $0
OTHER INCOME $10,000
ALLOCATION DOLLARS
$140,000
$82,000
$10,000
$5,000
$105,000
$20,000
$43,000
$20,000
TOTAL $425,000 TOTAL $425,000
PROJECT BUDGET
CONSTRUCTION DOLLARS
TOTAL HARD COST BUDGET $17,917,000
SITE DEVELOPMENT (UTILITIES, SOFT & HARD SCAPE) $1,267,000NEW BUILDING $13,528,000
SUBTOTAL - BUILDING AND SITE CONSTRUCTION $14,795,000
ESCALATION (TO 03/2018) AND CONTINGENCY (10%)
SUBTOTAL - ESCALATION AND CONTINGENCY $3,122,000
PROFESSIONAL FEES - DESIGN, CONSTRUCTION MANAGEMENT, PERMITS, FEES
TOTAL CONSTRUCTION SOFT COST BUDGET $3,760,000
TOTAL PROJECT CONSTRUCTION BUDGET $21,667,000
TOTAL PROJECT FF&E BUDGET $648,000
PROFESSIONAL FEES - FF&E DESIGN, SOFT COSTS & CONTINGENCY
TOTAL FF&E SOFT COST BUDGET $65,000
FURNITURE, EQUIPMENT, TECHNOLOGY, CONTINGENCY, AND ALLOWANCE
TOTAL FF&E HARD COST BUDGET $583,000
SALARY, WAGES & PERSONNEL
TRAVEL
FUNDRAISING
BUILDING MAINTENANCE
ADMINISTRATIVE
INSTRUCTORS
BUSINESS EXPENSES(INC. UTILITIES)
JANITORIAL
PROBABLE OPERATING COSTS
RENTAL RATES AND FEE COMPARISON
ALLOCATION LOW
STAFF SALARIES & BENEFITS
INTERNAL SERVICES
REPAIR AND MAINTENANCE
SUPPLIES & COMMUNICATION
UTILITIES
MARKETING AND PROMOTIONS
BANK FEES/CAPITAL OUTLAY
FACILITY
*RATES INCLUDE BASIC REQUIREMENTS FOR RENTALS: KITCHEN, AV EQUIPMENT, DANCE FLOOR SECTIONS, DUMPSTER FEE, ETC.
TOTAL
HIGH
$159,000
$80,000
$50,000
$35,000
$33,000
$25,000
$17,000
$399,000
BANQUETSEATING
ADVERTISEDHOURLY RATE
8-HOURRENTAL COST
EFFECTIVEHOURLY RATE*
821 PPL
280 PPL
700 PPL
800 PPL
560 PPL
200 PPL
240 PPL
$310
NA
$330
$175
$260
$150
$338
$4,180
$6,480
$3,840
$3,760
$3,080
$1,550
$2,700
$523
$810
$480
$470
$385
$194
$338
$146,000
$71,000
$40,000
$32,000
$30,000
$20,000
$15,000
$354,000
REVENUE POTENTIAL: ONE-TWO YEARSSOURCE LOW
PRIME TIME MAIN HALL RENTALS
PRIME TIME FRIDAY RENTALS
NONPROFIT, NON-PRIME TIME
TOTAL
HIGH
$336,000
$106,000
$32,000
$474,000
$320,000
$101,000
$29,000
$450,000
THE FALLS EVENT CENTER
WOODLAND COMMUNITY & SENIOR CENTER
CITRUS HEIGHTS COMMUNITY CENTER
FOLSOM COMMUNITY CENTER
WACKFORD COMPLEX BALLROOM
ASIAN SPORTS CENTER
HOLIDAY INN EXPRESS
57
45 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
City of Elk Grovey
S i C fSenior Center ofSe o Ce e oElk GElk GroveFacility Needs Assessmenty
1. Backgroundg2. Summary of City Demographics and City-Wide Survey
L l D hia. Local Demographicsb. Activity and Usage Summaryc. Desired Activities and Spaces
3. Local Community Facilities 3. Local Community Facilities a. Existing Local Community Spacesb E i ti R i l C it Sb. Existing Regional Community Spaces
4. Community Facility Planningy y ga. National Standardsb Senior Needb. Senior Need
5. Local & Regional Rental Facilities 6. Community Rental Needs
SITE INTEGRATION OPTIONS
58
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 46
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
NEEDS ASSESSMENT BACKGROUNDNEEDS ASSESSMENT BACKGROUNDh i f lk i• The Senior Center of Elk Grove (SCEG) is a
501c3 non-profit organization that aims to 501c3 non profit organization that aims to operate independent of municipal funding.
• The current 11 840 SF facility is undersized for • The current 11,840 SF facility is undersized for both community needs and demand. The current site prohibits further expansion
• Membership growth is stalled do to the lack of space for expanded programming
• A 2010 market study done by ERA|AECOM y y |for the City of Elk Grove revealed a need for larger community spaces like the SCEGlarger community spaces like the SCEG
• The City and SCEG conducted a survey to help id tif th C t ’s d hi s d identify the Center’s demographics and needs. The results are summarized in the following section
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
1. Backgroundg2. Summary of City Demographics and City-Wide Survey
L l D hia. Local Demographicsb. Activity and Usage Summaryc. Desired Activities and Spaces
3. Local Community Facilities 3. Local Community Facilities a. Existing Local Community Spacesb E i ti R i l C it Sb. Existing Regional Community Spaces
4. Community Facility Planningy y ga. National Standardsb Senior Needb. Senior Need
5. Local & Regional Rental Facilities 6. Community Rental Needs
SITE INTEGRATION OPTIONS
59
47 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
NEEDS ASSESSMENT RESIDENCYNEEDS ASSESSMENT – RESIDENCY
Senior Center members by zip code
95624 - Elk Grove
95758 - Elk Grove95758 Elk Grove
95757 - Elk Grove
OtherNumber of members
95828 - Sacramento County (unincorporated)
95829 - Sacramento County (unincorporated)
( p )
95823 Sacramento
(unincorporated)
0 100 200 300 400 500 600
95823 - Sacramento
0 100 200 300 400 500 600
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
NEEDS ASSESSMENT DEMOGRAPHICS SUMMARYNEEDS ASSESSMENT – DEMOGRAPHICS SUMMARY
Elk Grove Senior Population and Senior Center Members
50 to 54 years
55 to 59 years
60 to 64 years
y
65 to 69 years
60 to 64 years
70 t 74
65 to 69 yearsElk Grove Population
S i C t M b
75 79
70 to 74 years Senior Center Members
75 to 79 years
80 to 84 years
85 years and over
0 2000 4000 6000 8000 10000 12000
The Senior Center has approximately 1,467 members
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
60
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 48
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
NEEDS ASSESSMENT DEMOGRAPHICSNEEDS ASSESSMENT – DEMOGRAPHICS
Marital status Education
Married Some college or associates
Widowed
So e co ege o assoc a es degree
Di d
Widowed
Bachelor's degree or higher
0% 20% 40% 60% 80%
Divorced
0% 10% 20% 30% 40%0% 20% 40% 60% 80% 0% 10% 20% 30% 40%
Income Veterans: 22%Income Veterans: 22%Disabilities 36%
Social Security Live with family 15%
Employed
Retirement income
Poverty
Employed
0% 20% 40% 60% 80%
Poverty
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
USER SURVEY SUMMARY PROGRAMS AND ACTIVITIESUSER SURVEY SUMMARY – PROGRAMS AND ACTIVITIESA Total of 212 surveys were completed over a timeframe of 10 weeks
A ti iti j d t th S i C t l lif
A Total of 212 surveys were completed over a timeframe of 10 weeks
Activities enjoyed at the Senior Center or personal life
Exercise class
Spending time with friends/family
Travel
Volunteering
Clubs or social organizations
Travel
Games (cards, bingo, etc.)
Church or religious activities
M thl / i ll
Arts and crafts
Social groups (book clubs, etc.)Monthly/occassionally
Daily/weekly
H lth l t d l
Educational classes
Arts and crafts
Providing childcare
Health-related classes
Lunch program
Computer classes
0 50 100 150 200 250 300
p g
77% visited the Senior Center at least once 67% of those who visited the Senior Center participated in activities67% of those who visited the Senior Center participated in activities
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
61
49 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
USER SURVEY SUMMARY CURRENT USERSUSER SURVEY SUMMARY – CURRENT USERS
Popular activities on a daily/weekly basis and on a monthly/occasional basis
Volunteering
Travel
A t d ft
Social groups (book clubs, etc.)
Exercise class
Arts and crafts
Games (cards, bingo, etc.)
Exercise classMonthly/occassionally
Daily/weekly
Educational classes
Daily/weekly
Lunch program
Health-related classes
0 10 20 30 40 50 60 70
Computer classes
0 10 20 30 40 50 60 70
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
USER SURVEY SUMMARY – CURRENT + NONCURRENT USERSUSER SURVEY SUMMARY CURRENT + NONCURRENT USERS
Types of activities they might attend
Exercise classes
Educational classes
Travel
A t d ft
Social groups (book clubs, etc.)
Games (cards bingo etc )
Arts and crafts
Health-related events
Games (cards, bingo, etc.)
Volunteering
Computer classes
Lunch program
0 20 40 60 80 100 120 140
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
62
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 50
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
USER SURVEY SUMMARYUSER SURVEY SUMMARY
Suggestions for new activities
M d / i l
Different types of arts and crafts activities
Continuing education opportunities
More dance/exercise classes
Walking/hiking activities
Indoor swimming/aquatic activities
Yoga/pilates/tai chi
Computer/mobile phone classes
Line/ballroom dancing
Music events and classes
Yoga/pilates/tai chi
B d/ d
Cooking classes
Line/ballroom dancing
Day trips
Board/card games
Book club
Pickleball
Mahjongg
Movie/TV room
Golf related activities
Ping-pong
Mahjongg
0 5 10 15 20 25
Golf-related activities
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
PROGRAM AND ACTIVITY SPACESPROGRAM AND ACTIVITY SPACES
Most important uses in a new Senior Center
Outdoor space (patio, etc.)
Rooms with dedicated activity space
Fitness equipment/workout room
Computer lab
Large dining room
Commercial kitchen facility
Entertainment stage
Large dining room
Other*
Entertainment stage
Billiards
0 20 40 60 80 100 120 140 160
O h i l d i d i i l d fl i kl b ll i bl lib f ki l*Other includes: indoor swimming pool, dance floor, pickle ball courts, ping pong tables, library, space for cooking classes,more storage
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
63
51 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
COMMUNITY OUTREACHCOMMUNITY OUTREACH
Fitness 65+
50 64
Travel
Other 50-64
Outdoor Activities
Travel
Games - Bingo, Cards, etc.
Food/Café106 Participants – Western Festival
S l S G
Volunteering
g , ,
+126 Participants – Senior Day
Dance
Social Support Groups 126 Participants – Senior Day
H lth d N t iti
Arts and Crafts 232 Total Participants
Computer Classes
Health and Nutrition
Fine Arts
Music Activities
Enrichment Classes
Fine Arts
Multi-Media Entertainment
Card Making/Scrapbooking
Multi-Generational Activities
Multi Media Entertainment
0 10 20 30 40 50 60 70 80 90 100
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
1. Backgroundg2. Summary of City Demographics and City-Wide Survey
L l D hia. Local Demographicsb. Activity and Usage Summaryc. Desired Activities and Spaces
3. Local Community Facilities 3. Local Community Facilities a. Existing Local Community Spacesb E i ti R i l C it Sb. Existing Regional Community Spaces
4. Community Facility Planningy y ga. National Standardsb Senior Needb. Senior Need
5. Local & Regional Rental Facilities 6. Community Rental Needs
SITE INTEGRATION OPTIONS
64
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 52
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
EXISTING LOCAL COMMUNITY SPACESEXISTING LOCAL COMMUNITY SPACES
SENIOR CENTER OF ELK GROVE
PORTUGUESE HALL SESOF ELK GROVE
11,840 SFHALL SES14 800 SF11,840 SF 14,800 SF
LAGUNA TOWN ASIAN SPORTS HALL
12 700 SFFOUNDATION
17 300 SF12,700 SF 17,300 SF
WACKFORD C.C. & ELK GROVE TEEN WACKFORD C.C. & AQUATIC PARK
ELK GROVE TEEN CENTER
48,000 SF + POOL2,100 SF
Elk Grove Senior Center G o e Se o Ce e
Other Community Facility
Public Amenity to Elk Grove
Proposed Comm/Senior Proposed Comm/Senior Center Site
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
REGIONAL COMMUNITY SPACESREGIONAL COMMUNITY SPACES
SAM & BONNIE PANNELL C C
JACK P RIZALC C PANNELL C.C.
48,000 SF + POOLC.C
17 900 SF 48,000 SF + POOL17,900 SF
BELLE COOLEDGE FLETCHER FARM C.C.
8 600 SFC.C.
1 800 SF8,600 SF 1,800 SF
GEORGE SIM C.C.CORDOVA SENIOR CENTER
21,200 SF + POOL10,000 SF + POOL
SIERRA 2 CENTER Elk Grove Senior CenterSIERRA 2 CENTER G o e Se o Ce e
Other Community Facility
33,200 SF + POOL Public Amenity to Elk Grove
Proposed Comm/Senior Proposed Comm/Senior Center Site
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
65
53 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
1. Backgroundg2. Summary of City Demographics and City-Wide Survey
L l D hia. Local Demographicsb. Activity and Usage Summaryc. Desired Activities and Spaces
3. Local Community Facilities 3. Local Community Facilities a. Existing Local Community Spacesb E i ti R i l C it Sb. Existing Regional Community Spaces
4. Community Facility Planningy y ga. National Standardsb Senior Needb. Senior Need
5. Local & Regional Rental Facilities 6. Community Rental Needs
SITE INTEGRATION OPTIONS
NATIONAL PLANNING STANDARDSNATIONAL PLANNING STANDARDSh i l i d k• The National Recreation and Park
Association recommends 1 SF/capita of Association recommends 1 SF/capita of programmed community center facilities for cities
• Elk Grove currently has .46 SF/capita of publically operated community center facilitiesfacilities
• Including privately owned facilities, Elk Grove has 66 SF/capita of community
Demographics:Grove has .66 SF/capita of community centers
2015 2030161 000 210 000P l i• Elk Grove population projections show a 161,000 210,000Population:
39 450 50-60 00050 + Population:
• Elk Grove population projections show a growth to approximately 210,000 people by 39,450 50-60,00050 + Population:
13,323 16-20,00065 + Population:
g pp y , p p y2030, resulting in a need for 210,000 SF of
it t f iliti s , ,p
23-28% of Senior Population
community center facilities
Elk Grove
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
66
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 54
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
SENIOR NEEDSENIOR NEED• With the exception of yoga classes operated • With the exception of yoga classes operated
by the Cosumnes Community Services District, the Senior Center of Elk Grove is the only provider of dedicated senior only provider of dedicated senior programming, translating to .30 SF/capita for 50+ year-old residents
• At the recommended 1 SF/capita, Elk Grove pwill require 50-60,000 SF of space for senior programming by 2030programming by 2030.
Demographics:• Due to the variety of local and regional it f d f iliti b th i t
2015 2030161 000 210 000P l i
community focused facilities, both private and public, it is reasonable to reduce the
161,000 210,000Population:
39 450 50-60 00050 + Population:
p ,recommended SF/capita to .5-.75 SF/capita
39,450 50-60,00050 + Population:
13,323 16-20,00065 + Population:• By 2030 it is recommended that Elk Grove , ,p
Senior Population
y 030 s eco e ded a G o e have between 25,000-45,000 SF of space for
i i d i23-28% of
senior programming and services Elk Grove
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R
1. Backgroundg2. Summary of City Demographics and City-Wide Survey
L l D hia. Local Demographicsb. Activity and Usage Summaryc. Desired Activities and Spaces
3. Local Community Facilities 3. Local Community Facilities a. Existing Local Community Spacesb E i ti R i l C it Sb. Existing Regional Community Spaces
4. Community Facility Planningy y ga. National Standardsb Senior Needb. Senior Need
5. Local & Regional Rental Facilities 6. Community Rental Needs
SITE INTEGRATION OPTIONS
67
55 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
EXISTING LOCAL RENTAL FACILITIESEXISTING LOCAL RENTAL FACILITIES
PORTUGUESE HALL SES
ELK GROVE U.S.D(FIVE LOCATIONS) HALL SES
14 800 SF(FIVE LOCATIONS)
33,750 SF 14,800 SF33,750 SF
LAGUNA TOWN FALLS EVENTHALL
12 700 SFCENTER
13 500 SF12,700 SF 13,500 SF
STONELAKE PAVILION AT ELK S O CLUBHOUSEGROVE PARK
10,500 SF + POOL7,500 SF
WACKFORD C C & Elk Grove Senior CenterWACKFORD C.C. & AQUATIC PARK
G o e Se o Ce e
Other Community FacilityQ48,000 SF + POOL Public Amenity to Elk Grove
Proposed Comm/Senior Proposed Comm/Senior Center Site
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R21
EXISTING LOCAL RENTAL FACILITIESEXISTING LOCAL RENTAL FACILITIES
VALLEY HI COUNTRY CLUB
ASIAN SPORTS FOUNDATIONCOUNTRY CLUB
3 850 SFFOUNDATION
17 300 SF3,850 SF 17,300 SF
HOLIDAY INN HILTON GARDEN EXPRESS6 180 SF
INN7 080 SF 6,180 SF7,080 SF
Elk Grove Senior Center G o e Se o Ce e
Other Community Facility
Public Amenity to Elk Grove
Proposed Comm/Senior Proposed Comm/Senior Center Site
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R22
68
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 56
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
REGIONAL LARGE RENTAL FACILITIESREGIONAL LARGE RENTAL FACILITIES
WOODLAND C&SC
CITRUS HEIGHTS CCC&SC
300 PEOPLECC
966 PEOPLE300 PEOPLE 966 PEOPLE
FOLSOM CC
508 PEOPLE508 PEOPLE
Elk Grove Senior Center
Other Rental Facility
Public Amenity to Elk GrovePublic Amenity to Elk Grove
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R232 3
1. Backgroundg2. Summary of City Demographics and City-Wide Survey
L l D hia. Local Demographicsb. Activity and Usage Summaryc. Desired Activities and Spaces
3. Local Community Facilities 3. Local Community Facilities a. Existing Local Community Spacesb E i ti R i l C it Sb. Existing Regional Community Spaces
4. Community Facility Planningy y ga. National Standardsb Senior Needb. Senior Need
5. Local & Regional Rental Facilities 6. Community Rental Needs
SITE INTEGRATION OPTIONS
69
57 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
Needs assessment summary
COMMUNITY RENTAL NEEDSCOMMUNITY RENTAL NEEDSWhil th t l f iliti i Elk • While there are many rental facilities in Elk Grove, most consist of a collection of rooms ,all under 3,000 SF.
• Existing indoor facilities large enough to hold 300 l t d ( 4 500 SF) 300 people seated (~4,500 SF) are gymnasiums. These facilities are unattractive gymnasiums. These facilities are unattractive to a large portion of the rental market
• A 2010 market report completed by ERA|AECOM f h Ci l d d hi h ERA|AECOM for the City concluded a high, unfulfilled demand exists for a large, high unfulfilled demand exists for a large, high quality rental space (5,500 SF+)
The Elk Grove Community/Senior Center could hi i l d dmeet this unique rental demand.
E L K G R O V E C O M M U N I T Y / S E N I O R C E N T E R25
70
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 58
FEASIBIL ITY STUDY DOCUMENTS
T H I S P A G E I S I N T E N T I O N A L L Y L E F T B L A N K
71
59 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
Comparable rental facility summary
City of Elk Grove Community Hall and Senior CenterRental Rates and Fee Comparison
Facility Name
Asian Sports Center 821 1,759 $310 $4,180 $523
Private venue-membershipGymnasium with a stage
$500$500$550
4 hr min: $1,600 Additional: $220/hr
Additional Charges KitchenA V Equipment Dance floor 21'x 24' Dumpster Fee: $150
The Falls 280 350 $6,480 $810
Commercial $6,480$3,040
SaturdaySunday3 hrs/weekday: $750
Additional ChargesAll inclusive with security
Woodland CC 700 1000 $330 $3,840 $480
Public 700 1000 $330 Gymnasium OnlyCommunity Hall 300 400 $125 Banquet Room
Additional ChargesKitchen - 4 hours block $150PA System/Portable Bar/Projector/Microphones Daily rate $50Laptop $100Stage 4' x 8' section (ea) $50Require preferred catererCaterer Annual Fee $100Alcohol Permit Fee $250
Effective Hourly Rate
Banquet Seating
Theater Seating
Advertised Hourly Rate Rates
Comparable 8 Hour Rental
72
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 60
FEASIBIL ITY STUDY DOCUMENTS
Comparable rental facility summary
City of Elk Grove Community Hall and Senior CenterRental Rates and Fee Comparison
Facility Name
Citrus Heights CC 800 1,200 $175 $3,760 $470
Additional ChargesKitchen $70Non-listed Caterer $400Stage (estimate) $500AV (estimate) $150Dance Floor (est.) $550
Cleaning Service$600
Folsom CC 560 800 $260 $3,080 $385
Additional hrs: $260 per hr.Public
Additional Charges
Catering fee: $1,000
Wackford Ballroom 200 300 $150 $1,550 $194
Public, CCSD Hourly Sun-Friday $150
Additional ChargesPA and AV $50Dance Floor $100Platform $100Podium $20
Effective Hourly Rate
Banquet Seating
Theater Seating
Advertised Hourly Rate Rates
Comparable 8 Hour Rental
73
61 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
Probable rental revenue summary
Page 1 of 1
74
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 62
FEASIBIL ITY STUDY DOCUMENTS
City cost recover analysis summary
Elk Grove Community-Senior CenterCost RecoveryColumn1 Column2 Column3 Column4 Column6
COST RECOVERY POTENTIALWithout Building Reserves
Low Average HighCost Recovery Potential 113% 123% 134%Annual Net Surplus $51,000 $85,500 $120,000
Probable Operating Costs $354,000 $376,500 $399,000Potential Revenue $450,000 $462,000 $474,000
COST RECOVERY POTENTIALWith Building Reserve
Low Average HighCost Recovery Potential 79% 85% 90%Annual Net Subsidy -$119,000 -$84,500 -$50,000
Probable Operating Costs $524,000 $546,500 $569,000Potential Revenue $450,000 $462,000 $474,000
Page 1 of 1Exported on June 17, 2016 2:12:02 PM PDT
75
63 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
City employee draft staffing plan
1
ELK GROVE COMMUNITY CENTER AND SENIOR CENTER Draft Staffing Plan May 13, 2016 The duties to be performed in support of the Community Hall rental program are identified below. There are a number of ways the staffing can be configured depending on the City’s human resources availability and preferences. To prepare the initial operating cost, the duties were assigned to permanent and hour City staff and to outside contractors. It is assumed that over time the rental program will grow and staffing will be adjusted proportionately to the increased workload. The positions are: Center & Events Coordinator – Permanent Staff .75 FTE Facility Attendants (Prime Time Rentals) - Part-Time Hourly Event Custodial (Prime Time Rentals) – Contractor/Vendor Weekday Events – City Facilities Staff on work orders Maintenance – City Facilities Staff on work orders Center & Events Coordinator 75% Charged to Community Center Perform a range of administrative and technical support function related to the coordination, scheduling, rental, promotion and event organization of the Elk Grove Community Center. Primary Duties:
• Coordinate logistics for City events and meetings • Create, revise and implement procedures regarding rental uses • Prepare and maintain required records and data for City • Manage the selection, compliance (insurance, Health Department permits, ABC permit, agree
to kitchen cleaning standards), and maintain the approved caterer’s list • Rental of the community hall and supporting spaces
o Ensuring renters comply with City policies regarding use of the Center o Collection of rental fees, insurance certificates, and Agreements o Coordinate logistics for rental customers o Address and resolve rental issues o Maintain facility schedule and use requests
• Customer Service o Respond to inquiries and questions o Provide facility tours o Serve as liaison to renters, event vendors, and participants
• Provide coordination with SCEG Executive Director, including scheduling of use • Oversight of development and distribution of marketing and outreach materials and
maintenance of accurate information on website and social media • Supervises and schedules part-time, hourly staff: Facilities Attendants and Event Custodial
o Interview, hire, train staff
76
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 64
FEASIBIL ITY STUDY DOCUMENTS
City employee draft staffing plan
2
ELK GROVE COMMUNITY CENTER AND SENIOR CENTER Draft Staffing Plan Prime-Time Rental Support Team: Facility Attendants Hourly Under supervision of the Center and Event Coordinator, assist the public in the use of the Center for events. Primary Duties:
• Prepare facility for use by private parties and community groups • Assist with setup and takedown of tables and chairs • Minor janitorial duties i.e., empty garbage, maintain adequate supplies in use areas (kitchen,
restrooms), sweep and mop floors • Set-up of rental equipment • Open and close facility for evening and weekend rentals • Customer Service
o Provide information to potential users o Monitor rental in progress o Complete rental forms as required o Interpret facility rules
Event Custodial Per assignment Under supervision of the Center and Event Coordinator, provide facility set-up and cleanup duties in support of primetime and weekend rentals with timely turn around of room(s) in preparation of scheduled events. Primary Duties: • Prepare facility for use by private parties and community groups • Prepare facility according to user specifications; including set up/take down of tables and chairs
and other equipment per plan • Clean up after facility users and set up for subsequent activities • Sweep and mop floors as required • Between events maintain restrooms, kitchens and refreshment areas in a clean and
sanitized manner • Maintain adequate inventory of towels, tissues, and other common use materials • Perform related miscellaneous custodial duties
77
65 DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study
FEASIBIL ITY STUDY DOCUMENTS
City employee draft staffing plan
3
ELK GROVE COMMUNITY CENTER AND SENIOR CENTER Draft Staffing Plan Weekday Custodial/Maintenance/Set-up Existing City Staff - Work Orders Availability of City staff to be confirmed by the City Perform specialized and varied technical maintenance work related to the Center in response to service requests. Primary Duties:
• Follow-up and assess work-orders regarding maintenance issues at the Center • Provide room set-up(s) and take-down(s) per assigned event • Perform basic custodial duties such as floor cleaning, restroom, and kitchen cleaning • Perform tasks necessary to assist the Center in the use of room(s), including private rental
arrangements • Assure security of building and locking of facilities after hours
78
DRAFT July 2016 Elk Grove Community/Senior Center Feasibility Study 66
FEASIBIL ITY STUDY DOCUMENTS
T H I S P A G E I S I N T E N T I O N A L L Y L E F T B L A N K
79
15458-02
80